[TDM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TDM] TDM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2651.48%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 83,425 36,967 230,409 177,452 111,969 47,694 237,605 -50.26%
PBT 6,856 1,830 25,509 19,459 2,739 -4,872 29,079 -61.86%
Tax -1,488 -723 -10,414 -6,417 -2,265 -390 -14,183 -77.78%
NP 5,368 1,107 15,095 13,042 474 -5,262 14,896 -49.39%
-
NP to SH 5,346 1,100 15,095 13,042 474 -5,262 14,896 -49.52%
-
Tax Rate 21.70% 39.51% 40.82% 32.98% 82.69% - 48.77% -
Total Cost 78,057 35,860 215,314 164,410 111,495 52,956 222,709 -50.32%
-
Net Worth 461,308 457,254 457,074 457,008 445,049 442,094 446,069 2.26%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 461,308 457,254 457,074 457,008 445,049 442,094 446,069 2.26%
NOSH 215,564 215,686 215,601 215,570 215,000 215,655 214,456 0.34%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.43% 2.99% 6.55% 7.35% 0.42% -11.03% 6.27% -
ROE 1.16% 0.24% 3.30% 2.85% 0.11% -1.19% 3.34% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.70 17.14 106.87 82.32 52.08 22.12 110.79 -50.43%
EPS 2.48 0.51 7.00 6.05 0.22 -2.44 6.94 -49.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.12 2.12 2.12 2.07 2.05 2.08 1.91%
Adjusted Per Share Value based on latest NOSH - 215,591
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.87 2.16 13.45 10.36 6.54 2.78 13.87 -50.26%
EPS 0.31 0.06 0.88 0.76 0.03 -0.31 0.87 -49.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.267 0.2668 0.2668 0.2598 0.2581 0.2604 2.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.80 0.88 0.90 0.90 1.00 1.23 0.90 -
P/RPS 2.07 5.13 0.84 1.09 1.92 5.56 0.81 87.02%
P/EPS 32.26 172.55 12.85 14.88 453.59 -50.41 12.96 83.77%
EY 3.10 0.58 7.78 6.72 0.22 -1.98 7.72 -45.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.42 0.42 0.48 0.60 0.43 -9.54%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 26/05/05 28/02/05 25/11/04 20/09/04 27/05/04 25/02/04 -
Price 0.85 0.71 0.89 0.91 0.92 0.99 1.09 -
P/RPS 2.20 4.14 0.83 1.11 1.77 4.48 0.98 71.53%
P/EPS 34.27 139.22 12.71 15.04 417.30 -40.57 15.69 68.42%
EY 2.92 0.72 7.87 6.65 0.24 -2.46 6.37 -40.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.42 0.43 0.44 0.48 0.52 -16.06%

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