[TDM] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TDM] TDM BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -70.85%
YoY- 120.9%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 353,096 137,740 138,368 147,868 190,776 183,320 109,224 21.57%
PBT 120,900 2,008 -5,288 7,320 -19,488 20,544 -30,720 -
Tax -31,852 -1,756 -496 -2,892 -1,560 -2,812 30,720 -
NP 89,048 252 -5,784 4,428 -21,048 17,732 0 -
-
NP to SH 86,828 -156 -5,832 4,400 -21,048 17,732 -30,092 -
-
Tax Rate 26.35% 87.45% - 39.51% - 13.69% - -
Total Cost 264,048 137,488 144,152 143,440 211,824 165,588 109,224 15.83%
-
Net Worth 534,591 442,650 465,273 457,254 442,094 436,936 125,114 27.35%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 534,591 442,650 465,273 457,254 442,094 436,936 125,114 27.35%
NOSH 215,561 195,000 214,411 215,686 215,655 106,052 80,718 17.77%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 25.22% 0.18% -4.18% 2.99% -11.03% 9.67% 0.00% -
ROE 16.24% -0.04% -1.25% 0.96% -4.76% 4.06% -24.05% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 163.80 70.64 64.53 68.56 88.46 172.86 135.31 3.23%
EPS 39.68 -0.08 -2.72 2.04 -9.76 16.72 -37.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.27 2.17 2.12 2.05 4.12 1.55 8.14%
Adjusted Per Share Value based on latest NOSH - 215,686
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 20.49 7.99 8.03 8.58 11.07 10.64 6.34 21.57%
EPS 5.04 -0.01 -0.34 0.26 -1.22 1.03 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3103 0.2569 0.2701 0.2654 0.2566 0.2536 0.0726 27.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.72 1.25 0.73 0.88 1.23 0.98 0.76 -
P/RPS 1.05 1.77 1.13 1.28 1.39 0.57 0.56 11.03%
P/EPS 4.27 -1,562.50 -26.84 43.14 -12.60 5.86 -2.04 -
EY 23.42 -0.06 -3.73 2.32 -7.93 17.06 -49.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 0.34 0.42 0.60 0.24 0.49 5.86%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 28/05/07 30/05/06 26/05/05 27/05/04 23/05/03 28/05/02 -
Price 2.17 1.36 0.73 0.71 0.99 1.13 0.95 -
P/RPS 1.32 1.93 1.13 1.04 1.12 0.65 0.70 11.14%
P/EPS 5.39 -1,700.00 -26.84 34.80 -10.14 6.76 -2.55 -
EY 18.56 -0.06 -3.73 2.87 -9.86 14.80 -39.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 0.34 0.33 0.48 0.27 0.61 6.29%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment