[TDM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TDM] TDM BHD
Announcement Date
02-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -318.02%
YoY- -182.04%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 313,182 191,762 107,824 431,725 310,408 204,295 104,756 107.11%
PBT 5,809 -21,907 -3,494 -38,578 -49,532 -5,820 -1,940 -
Tax -4,994 351 -490 -180,763 -4,796 -4,689 -3,227 33.68%
NP 815 -21,556 -3,984 -219,341 -54,328 -10,509 -5,167 -
-
NP to SH -2,151 -23,903 -8,280 -215,456 -51,542 -3,096 -4,912 -42.24%
-
Tax Rate 85.97% - - - - - - -
Total Cost 312,367 213,318 111,808 651,066 364,736 214,804 109,923 100.24%
-
Net Worth 740,838 723,535 723,535 740,362 908,626 942,278 942,278 -14.77%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 740,838 723,535 723,535 740,362 908,626 942,278 942,278 -14.77%
NOSH 1,722,881 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1.58%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.26% -11.24% -3.69% -50.81% -17.50% -5.14% -4.93% -
ROE -0.29% -3.30% -1.14% -29.10% -5.67% -0.33% -0.52% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.18 11.40 6.41 25.66 18.45 12.14 6.23 103.80%
EPS -0.13 -1.42 -0.49 -12.80 -0.03 -0.60 -0.29 -41.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.43 0.44 0.54 0.56 0.56 -16.10%
Adjusted Per Share Value based on latest NOSH - 1,682,641
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.28 11.20 6.29 25.20 18.12 11.93 6.12 106.99%
EPS -0.13 -1.40 -0.48 -12.58 -3.01 -0.18 -0.29 -41.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4325 0.4224 0.4224 0.4322 0.5305 0.5501 0.5501 -14.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.225 0.22 0.17 0.42 0.165 0.185 0.17 -
P/RPS 1.24 1.93 2.65 1.64 0.89 1.52 2.73 -40.82%
P/EPS -180.22 -15.49 -34.55 -3.28 -5.39 -100.55 -58.23 111.93%
EY -0.55 -6.46 -2.89 -30.49 -18.56 -0.99 -1.72 -53.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.40 0.95 0.31 0.33 0.30 44.15%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 29/06/20 02/03/20 26/11/19 27/08/19 28/05/19 -
Price 0.265 0.23 0.215 0.23 0.21 0.185 0.185 -
P/RPS 1.46 2.02 3.36 0.90 1.14 1.52 2.97 -37.63%
P/EPS -212.26 -16.19 -43.69 -1.80 -6.86 -100.55 -63.37 123.37%
EY -0.47 -6.18 -2.29 -55.67 -14.59 -0.99 -1.58 -55.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.50 0.52 0.39 0.33 0.33 52.08%

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