[TDM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TDM] TDM BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -92.71%
YoY- 120.9%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 200,308 140,333 83,425 36,967 230,409 177,452 111,969 47.21%
PBT 22,740 19,990 6,856 1,830 25,509 19,459 2,739 308.43%
Tax -6,300 -4,549 -1,488 -723 -10,414 -6,417 -2,265 97.41%
NP 16,440 15,441 5,368 1,107 15,095 13,042 474 956.68%
-
NP to SH 16,565 15,225 5,346 1,100 15,095 13,042 474 962.01%
-
Tax Rate 27.70% 22.76% 21.70% 39.51% 40.82% 32.98% 82.69% -
Total Cost 183,868 124,892 78,057 35,860 215,314 164,410 111,495 39.45%
-
Net Worth 463,365 470,120 461,308 457,254 457,074 457,008 445,049 2.71%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 463,365 470,120 461,308 457,254 457,074 457,008 445,049 2.71%
NOSH 215,518 215,651 215,564 215,686 215,601 215,570 215,000 0.16%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.21% 11.00% 6.43% 2.99% 6.55% 7.35% 0.42% -
ROE 3.57% 3.24% 1.16% 0.24% 3.30% 2.85% 0.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 92.94 65.07 38.70 17.14 106.87 82.32 52.08 46.97%
EPS 7.69 7.06 2.48 0.51 7.00 6.05 0.22 962.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.18 2.14 2.12 2.12 2.12 2.07 2.55%
Adjusted Per Share Value based on latest NOSH - 215,686
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.63 8.15 4.84 2.15 13.37 10.30 6.50 47.22%
EPS 0.96 0.88 0.31 0.06 0.88 0.76 0.03 901.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.2729 0.2678 0.2654 0.2653 0.2653 0.2583 2.70%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.78 0.82 0.80 0.88 0.90 0.90 1.00 -
P/RPS 0.84 1.26 2.07 5.13 0.84 1.09 1.92 -42.28%
P/EPS 10.15 11.61 32.26 172.55 12.85 14.88 453.59 -92.00%
EY 9.85 8.61 3.10 0.58 7.78 6.72 0.22 1152.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.37 0.42 0.42 0.42 0.48 -17.40%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 23/08/05 26/05/05 28/02/05 25/11/04 20/09/04 -
Price 0.76 0.80 0.85 0.71 0.89 0.91 0.92 -
P/RPS 0.82 1.23 2.20 4.14 0.83 1.11 1.77 -40.04%
P/EPS 9.89 11.33 34.27 139.22 12.71 15.04 417.30 -91.69%
EY 10.11 8.83 2.92 0.72 7.87 6.65 0.24 1102.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.40 0.33 0.42 0.43 0.44 -14.11%

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