[TDM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TDM] TDM BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 88.08%
YoY- 158.93%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 237,605 168,890 96,953 45,830 171,151 117,209 61,594 145.36%
PBT 29,079 22,439 12,343 5,136 6,059 221 -10,736 -
Tax -14,183 -3,724 -1,975 -703 -3,702 -1,435 10,736 -
NP 14,896 18,715 10,368 4,433 2,357 -1,214 0 -
-
NP to SH 14,896 18,715 10,368 4,433 2,357 -1,214 -10,506 -
-
Tax Rate 48.77% 16.60% 16.00% 13.69% 61.10% 649.32% - -
Total Cost 222,709 150,175 86,585 41,397 168,794 118,423 61,594 135.02%
-
Net Worth 446,069 447,532 442,071 436,936 355,695 460,264 121,036 138.02%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 446,069 447,532 442,071 436,936 355,695 460,264 121,036 138.02%
NOSH 214,456 214,130 106,012 106,052 86,967 105,565 80,691 91.52%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.27% 11.08% 10.69% 9.67% 1.38% -1.04% 0.00% -
ROE 3.34% 4.18% 2.35% 1.01% 0.66% -0.26% -8.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 110.79 78.87 91.45 43.21 196.80 111.03 76.33 28.10%
EPS 6.94 8.74 9.78 4.18 1.10 -1.15 -13.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.09 4.17 4.12 4.09 4.36 1.50 24.27%
Adjusted Per Share Value based on latest NOSH - 106,052
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.79 9.80 5.63 2.66 9.93 6.80 3.58 145.12%
EPS 0.86 1.09 0.60 0.26 0.14 -0.07 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2589 0.2598 0.2566 0.2536 0.2065 0.2671 0.0703 137.91%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.90 0.79 1.25 0.98 1.06 0.71 0.91 -
P/RPS 0.81 1.00 1.37 2.27 0.54 0.64 1.19 -22.56%
P/EPS 12.96 9.04 12.78 23.44 39.11 -61.74 -6.99 -
EY 7.72 11.06 7.82 4.27 2.56 -1.62 -14.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.30 0.24 0.26 0.16 0.61 -20.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 23/12/03 27/08/03 23/05/03 04/04/03 15/11/02 20/08/02 -
Price 1.09 0.90 0.87 1.13 0.99 0.76 0.82 -
P/RPS 0.98 1.14 0.95 2.61 0.50 0.68 1.07 -5.67%
P/EPS 15.69 10.30 8.90 27.03 36.53 -66.09 -6.30 -
EY 6.37 9.71 11.24 3.70 2.74 -1.51 -15.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.21 0.27 0.24 0.17 0.55 -3.66%

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