[TDM] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[TDM] TDM BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 39.54%
YoY- 51.73%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 177,452 168,890 117,209 105,512 144,590 146,551 -0.20%
PBT 19,459 22,439 221 -13,746 -30,247 2,608 -2.09%
Tax -6,417 -3,724 -1,435 13,746 30,247 -1,706 -1.38%
NP 13,042 18,715 -1,214 0 0 902 -2.77%
-
NP to SH 13,042 18,715 -1,214 -14,952 -30,975 902 -2.77%
-
Tax Rate 32.98% 16.60% 649.32% - - 65.41% -
Total Cost 164,410 150,175 118,423 105,512 144,590 145,649 -0.12%
-
Net Worth 457,008 447,532 460,264 125,070 144,426 233,553 -0.70%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 457,008 447,532 460,264 125,070 144,426 233,553 -0.70%
NOSH 215,570 214,130 105,565 80,690 80,685 80,535 -1.03%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.35% 11.08% -1.04% 0.00% 0.00% 0.62% -
ROE 2.85% 4.18% -0.26% -11.95% -21.45% 0.39% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 82.32 78.87 111.03 130.76 179.20 181.97 0.83%
EPS 6.05 8.74 -1.15 -18.53 -38.39 1.12 -1.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.09 4.36 1.55 1.79 2.90 0.33%
Adjusted Per Share Value based on latest NOSH - 80,693
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 10.36 9.86 6.84 6.16 8.44 8.56 -0.20%
EPS 0.76 1.09 -0.07 -0.87 -1.81 0.05 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2668 0.2613 0.2687 0.073 0.0843 0.1364 -0.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.90 0.79 0.71 0.65 1.20 0.00 -
P/RPS 1.09 1.00 0.64 0.50 0.67 0.00 -100.00%
P/EPS 14.88 9.04 -61.74 -3.51 -3.13 0.00 -100.00%
EY 6.72 11.06 -1.62 -28.51 -31.99 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.16 0.42 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/04 23/12/03 15/11/02 30/11/01 29/11/00 30/11/99 -
Price 0.91 0.90 0.76 0.75 1.30 0.00 -
P/RPS 1.11 1.14 0.68 0.57 0.73 0.00 -100.00%
P/EPS 15.04 10.30 -66.09 -4.05 -3.39 0.00 -100.00%
EY 6.65 9.71 -1.51 -24.71 -29.53 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.17 0.48 0.73 0.00 -100.00%

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