[TDM] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[TDM] TDM BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 115.7%
YoY- 102.59%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 236,198 252,621 203,706 150,399 152,598 202,594 3.11%
PBT 29,626 19,475 29,515 784 -59,242 -40,668 -
Tax -9,636 -14,474 -6,519 808 59,242 40,668 -
NP 19,990 5,001 22,996 1,592 0 0 -
-
NP to SH 19,968 5,001 22,996 1,592 -61,439 -43,913 -
-
Tax Rate 32.53% 74.32% 22.09% -103.06% - - -
Total Cost 216,208 247,620 180,710 148,807 152,598 202,594 1.30%
-
Net Worth 461,240 446,295 441,945 120,932 103,284 158,182 23.85%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 461,240 446,295 441,945 120,932 103,284 158,182 23.85%
NOSH 215,532 215,601 105,982 80,621 80,690 80,705 21.69%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.46% 1.98% 11.29% 1.06% 0.00% 0.00% -
ROE 4.33% 1.12% 5.20% 1.32% -59.49% -27.76% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 109.59 117.17 192.21 186.55 189.11 251.03 -15.26%
EPS 9.26 2.32 21.70 1.97 -76.14 -54.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.07 4.17 1.50 1.28 1.96 1.77%
Adjusted Per Share Value based on latest NOSH - 80,621
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 13.79 14.75 11.89 8.78 8.91 11.83 3.11%
EPS 1.17 0.29 1.34 0.09 -3.59 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2606 0.258 0.0706 0.0603 0.0924 23.84%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.80 1.00 1.25 0.91 0.80 1.53 -
P/RPS 0.73 0.85 0.65 0.49 0.42 0.61 3.65%
P/EPS 8.64 43.11 5.76 46.08 -1.05 -2.81 -
EY 11.58 2.32 17.36 2.17 -95.18 -35.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.30 0.61 0.63 0.78 -13.84%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/05 20/09/04 27/08/03 20/08/02 28/08/01 07/02/01 -
Price 0.85 0.92 0.87 0.82 0.89 1.03 -
P/RPS 0.78 0.79 0.45 0.44 0.47 0.41 13.71%
P/EPS 9.17 39.66 4.01 41.53 -1.17 -1.89 -
EY 10.90 2.52 24.94 2.41 -85.55 -52.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.21 0.55 0.70 0.53 -5.46%

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