[TDM] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -28.07%
YoY- -239.4%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 140,682 120,954 142,772 158,741 192,786 179,242 197,588 -20.24%
PBT -18,328 -49,010 -39,628 -54,603 -40,329 -32,676 -36,336 -36.60%
Tax 18,328 49,010 39,628 54,603 40,329 56 2,672 260.58%
NP 0 0 0 0 0 -32,620 -33,664 -
-
NP to SH -19,936 -49,464 -40,056 -52,892 -41,300 -32,620 -33,664 -29.45%
-
Tax Rate - - - - - - - -
Total Cost 140,682 120,954 142,772 158,741 192,786 211,862 231,252 -28.18%
-
Net Worth 125,070 103,285 1,145 124,250 144,426 158,098 163,644 -16.39%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 125,070 103,285 1,145 124,250 144,426 158,098 163,644 -16.39%
NOSH 80,690 80,691 80,692 80,682 80,685 80,662 80,613 0.06%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% -18.20% -17.04% -
ROE -15.94% -47.89% -3,495.78% -42.57% -28.60% -20.63% -20.57% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 174.35 149.90 176.93 196.75 238.94 222.21 245.11 -20.29%
EPS -24.71 -61.30 -49.64 -65.56 -51.19 -40.44 -41.76 -29.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.28 0.0142 1.54 1.79 1.96 2.03 -16.44%
Adjusted Per Share Value based on latest NOSH - 80,680
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 8.17 7.02 8.29 9.21 11.19 10.40 11.47 -20.22%
EPS -1.16 -2.87 -2.32 -3.07 -2.40 -1.89 -1.95 -29.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0726 0.0599 0.0007 0.0721 0.0838 0.0918 0.095 -16.39%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.65 0.80 0.88 0.96 1.20 1.53 1.96 -
P/RPS 0.37 0.53 0.50 0.49 0.50 0.69 0.80 -40.16%
P/EPS -2.63 -1.31 -1.77 -1.46 -2.34 -3.78 -4.69 -31.97%
EY -38.01 -76.63 -56.41 -68.29 -42.66 -26.43 -21.31 47.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 61.97 0.62 0.67 0.78 0.97 -42.73%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 28/08/01 29/05/01 28/02/01 29/11/00 07/02/01 29/05/00 -
Price 0.75 0.89 0.81 1.00 1.30 1.03 1.73 -
P/RPS 0.43 0.59 0.46 0.51 0.54 0.46 0.71 -28.39%
P/EPS -3.04 -1.45 -1.63 -1.53 -2.54 -2.55 -4.14 -18.59%
EY -32.94 -68.88 -61.28 -65.56 -39.37 -39.26 -24.14 23.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 57.04 0.65 0.73 0.53 0.85 -31.65%

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