[TDM] QoQ Annualized Quarter 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- 30.17%
YoY- 57.52%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 183,320 171,151 156,278 123,188 109,224 149,282 140,682 19.32%
PBT 20,544 6,059 294 -21,472 -30,720 -12,985 -18,328 -
Tax -2,812 -3,702 -1,913 21,472 30,720 12,985 18,328 -
NP 17,732 2,357 -1,618 0 0 0 0 -
-
NP to SH 17,732 2,357 -1,618 -21,012 -30,092 -12,634 -19,936 -
-
Tax Rate 13.69% 61.10% 650.68% - - - - -
Total Cost 165,588 168,794 157,897 123,188 109,224 149,282 140,682 11.49%
-
Net Worth 436,936 355,695 460,264 121,036 125,114 133,116 125,070 130.41%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 436,936 355,695 460,264 121,036 125,114 133,116 125,070 130.41%
NOSH 106,052 86,967 105,565 80,691 80,718 80,676 80,690 20.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.67% 1.38% -1.04% 0.00% 0.00% 0.00% 0.00% -
ROE 4.06% 0.66% -0.35% -17.36% -24.05% -9.49% -15.94% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 172.86 196.80 148.04 152.67 135.31 185.04 174.35 -0.57%
EPS 16.72 1.10 -1.53 -26.04 -37.28 -15.66 -24.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.09 4.36 1.50 1.55 1.65 1.55 92.00%
Adjusted Per Share Value based on latest NOSH - 80,621
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.64 9.93 9.07 7.15 6.34 8.66 8.17 19.27%
EPS 1.03 0.14 -0.09 -1.22 -1.75 -0.73 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2536 0.2065 0.2671 0.0703 0.0726 0.0773 0.0726 130.39%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.98 1.06 0.71 0.91 0.76 0.74 0.65 -
P/RPS 0.57 0.54 0.48 0.60 0.56 0.40 0.37 33.42%
P/EPS 5.86 39.11 -46.30 -3.49 -2.04 -4.73 -2.63 -
EY 17.06 2.56 -2.16 -28.62 -49.05 -21.16 -38.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.16 0.61 0.49 0.45 0.42 -31.16%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 04/04/03 15/11/02 20/08/02 28/05/02 28/02/02 30/11/01 -
Price 1.13 0.99 0.76 0.82 0.95 0.72 0.75 -
P/RPS 0.65 0.50 0.51 0.54 0.70 0.39 0.43 31.74%
P/EPS 6.76 36.53 -49.57 -3.15 -2.55 -4.60 -3.04 -
EY 14.80 2.74 -2.02 -31.76 -39.24 -21.75 -32.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.17 0.55 0.61 0.44 0.48 -31.88%

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