[TDM] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 33.88%
YoY- 298.96%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 35,930 46,458 64,275 51,123 34,288 24,784 43,914 -3.28%
PBT -1,610 5,026 7,611 7,207 -3,056 -14,598 -7,254 -22.18%
Tax -96 -765 -1,876 -1,272 3,056 14,598 -639 -27.07%
NP -1,706 4,261 5,735 5,935 0 0 -7,893 -22.52%
-
NP to SH -1,706 4,246 5,735 5,935 -2,983 -14,718 -7,893 -22.52%
-
Tax Rate - 15.22% 24.65% 17.65% - - - -
Total Cost 37,636 42,197 58,540 45,188 34,288 24,784 51,807 -5.18%
-
Net Worth 466,450 461,240 446,295 441,945 120,932 103,284 158,182 19.73%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 466,450 461,240 446,295 441,945 120,932 103,284 158,182 19.73%
NOSH 215,949 215,532 215,601 105,982 80,621 80,690 80,705 17.81%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -4.75% 9.17% 8.92% 11.61% 0.00% 0.00% -17.97% -
ROE -0.37% 0.92% 1.29% 1.34% -2.47% -14.25% -4.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.64 21.55 29.81 48.24 42.53 30.71 54.41 -17.91%
EPS -0.79 1.97 2.66 5.60 -3.70 -18.24 -9.78 -34.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.14 2.07 4.17 1.50 1.28 1.96 1.63%
Adjusted Per Share Value based on latest NOSH - 105,982
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.10 2.71 3.75 2.98 2.00 1.45 2.56 -3.24%
EPS -0.10 0.25 0.33 0.35 -0.17 -0.86 -0.46 -22.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2723 0.2693 0.2606 0.258 0.0706 0.0603 0.0924 19.72%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.72 0.80 1.00 1.25 0.91 0.80 1.53 -
P/RPS 4.33 3.71 3.35 2.59 2.14 2.60 2.81 7.46%
P/EPS -91.14 40.61 37.59 22.32 -24.59 -4.39 -15.64 34.12%
EY -1.10 2.46 2.66 4.48 -4.07 -22.80 -6.39 -25.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.48 0.30 0.61 0.63 0.78 -13.35%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 23/08/05 20/09/04 27/08/03 20/08/02 28/08/01 07/02/01 -
Price 0.90 0.85 0.92 0.87 0.82 0.89 1.03 -
P/RPS 5.41 3.94 3.09 1.80 1.93 2.90 1.89 19.14%
P/EPS -113.92 43.15 34.59 15.54 -22.16 -4.88 -10.53 48.69%
EY -0.88 2.32 2.89 6.44 -4.51 -20.49 -9.50 -32.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.44 0.21 0.55 0.70 0.53 -3.80%

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