[TDM] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 15.5%
YoY- 76.11%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 117,209 61,594 27,306 149,282 105,512 60,477 35,693 120.76%
PBT 221 -10,736 -7,680 -12,985 -13,746 -24,505 -9,907 -
Tax -1,435 10,736 7,680 12,985 13,746 24,505 9,907 -
NP -1,214 0 0 0 0 0 0 -
-
NP to SH -1,214 -10,506 -7,523 -12,634 -14,952 -24,732 -10,014 -75.47%
-
Tax Rate 649.32% - - - - - - -
Total Cost 118,423 61,594 27,306 149,282 105,512 60,477 35,693 122.28%
-
Net Worth 460,264 121,036 125,114 133,116 125,070 103,285 1,145 5326.88%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 460,264 121,036 125,114 133,116 125,070 103,285 1,145 5326.88%
NOSH 105,565 80,691 80,718 80,676 80,690 80,691 80,692 19.59%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -1.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -0.26% -8.68% -6.01% -9.49% -11.95% -23.95% -873.94% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 111.03 76.33 33.83 185.04 130.76 74.95 44.23 84.60%
EPS -1.15 -13.02 -9.32 -15.66 -18.53 -30.65 -12.41 -79.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 1.50 1.55 1.65 1.55 1.28 0.0142 4435.43%
Adjusted Per Share Value based on latest NOSH - 80,766
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.84 3.60 1.59 8.72 6.16 3.53 2.08 120.97%
EPS -0.07 -0.61 -0.44 -0.74 -0.87 -1.44 -0.58 -75.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2687 0.0707 0.073 0.0777 0.073 0.0603 0.0007 5162.69%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.71 0.91 0.76 0.74 0.65 0.80 0.88 -
P/RPS 0.64 1.19 2.25 0.40 0.50 1.07 1.99 -53.02%
P/EPS -61.74 -6.99 -8.15 -4.73 -3.51 -2.61 -7.09 322.70%
EY -1.62 -14.31 -12.26 -21.16 -28.51 -38.31 -14.10 -76.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.61 0.49 0.45 0.42 0.63 61.97 -98.11%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 20/08/02 28/05/02 28/02/02 30/11/01 28/08/01 29/05/01 -
Price 0.76 0.82 0.95 0.72 0.75 0.89 0.81 -
P/RPS 0.68 1.07 2.81 0.39 0.57 1.19 1.83 -48.28%
P/EPS -66.09 -6.30 -10.19 -4.60 -4.05 -2.90 -6.53 367.23%
EY -1.51 -15.88 -9.81 -21.75 -24.71 -34.44 -15.32 -78.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.55 0.61 0.44 0.48 0.70 57.04 -97.92%

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