[TDM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TDM] TDM BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 346.1%
YoY- -49.05%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 80,780 34,435 194,451 126,022 70,522 34,592 200,308 -45.50%
PBT 6,496 502 27,323 11,810 -2,932 -1,322 22,740 -56.72%
Tax -1,568 -439 -7,427 -3,950 -220 -124 -6,300 -60.53%
NP 4,928 63 19,896 7,860 -3,152 -1,446 16,440 -55.30%
-
NP to SH 4,928 -39 19,408 7,757 -3,152 -1,458 16,565 -55.53%
-
Tax Rate 24.14% 87.45% 27.18% 33.45% - - 27.70% -
Total Cost 75,852 34,372 174,555 118,162 73,674 36,038 183,868 -44.67%
-
Net Worth 524,889 442,650 485,234 476,193 466,323 465,273 463,365 8.69%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,313 - - - - -
Div Payout % - - 22.22% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 524,889 442,650 485,234 476,193 466,323 465,273 463,365 8.69%
NOSH 229,209 195,000 215,659 215,472 215,890 214,411 215,518 4.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.10% 0.18% 10.23% 6.24% -4.47% -4.18% 8.21% -
ROE 0.94% -0.01% 4.00% 1.63% -0.68% -0.31% 3.57% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.24 17.66 90.17 58.49 32.67 16.13 92.94 -47.70%
EPS 2.15 -0.02 9.01 3.60 -1.46 -0.68 7.69 -57.34%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.27 2.25 2.21 2.16 2.17 2.15 4.30%
Adjusted Per Share Value based on latest NOSH - 215,592
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.69 2.00 11.29 7.31 4.09 2.01 11.63 -45.50%
EPS 0.29 0.00 1.13 0.45 -0.18 -0.08 0.96 -55.07%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.3047 0.2569 0.2816 0.2764 0.2707 0.2701 0.2689 8.71%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.34 1.25 0.94 0.78 0.72 0.73 0.78 -
P/RPS 3.80 7.08 1.04 1.33 2.20 4.52 0.84 174.28%
P/EPS 62.33 -6,250.00 10.45 21.67 -49.32 -107.35 10.15 236.45%
EY 1.60 -0.02 9.57 4.62 -2.03 -0.93 9.85 -70.32%
DY 0.00 0.00 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.42 0.35 0.33 0.34 0.36 39.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 30/05/06 27/02/06 -
Price 1.29 1.36 1.13 0.92 0.90 0.73 0.76 -
P/RPS 3.66 7.70 1.25 1.57 2.76 4.52 0.82 171.83%
P/EPS 60.00 -6,800.00 12.56 25.56 -61.64 -107.35 9.89 233.73%
EY 1.67 -0.01 7.96 3.91 -1.62 -0.93 10.11 -69.99%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.50 0.42 0.42 0.34 0.35 36.91%

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