[TDM] QoQ Quarter Result on 30-Jun-2019 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 136.95%
YoY- 125.11%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 107,824 121,317 106,113 99,539 104,756 104,199 86,700 15.63%
PBT -3,494 11,181 -43,711 -3,880 -1,940 -56,677 -952 137.74%
Tax -490 -47,334 -107 -1,462 -3,227 -6,882 -2,841 -68.98%
NP -3,984 -36,153 -43,818 -5,342 -5,167 -63,559 -3,793 3.32%
-
NP to SH -8,280 -35,054 -41,401 1,815 -4,912 -63,023 -3,272 85.59%
-
Tax Rate - 423.34% - - - - - -
Total Cost 111,808 157,470 149,931 104,881 109,923 167,758 90,493 15.12%
-
Net Worth 723,535 740,362 908,626 942,278 942,278 1,110,543 1,205,558 -28.82%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 723,535 740,362 908,626 942,278 942,278 1,110,543 1,205,558 -28.82%
NOSH 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 1,682,641 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -3.69% -29.80% -41.29% -5.37% -4.93% -61.00% -4.37% -
ROE -1.14% -4.73% -4.56% 0.19% -0.52% -5.67% -0.27% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.41 7.21 6.31 5.92 6.23 6.19 5.18 15.24%
EPS -0.49 -2.08 -0.02 -0.31 -0.29 -3.75 -0.20 81.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.54 0.56 0.56 0.66 0.72 -29.05%
Adjusted Per Share Value based on latest NOSH - 1,682,641
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.26 7.04 6.16 5.78 6.08 6.05 5.03 15.68%
EPS -0.48 -2.03 -2.40 0.11 -0.29 -3.66 -0.19 85.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.4297 0.5274 0.5469 0.5469 0.6446 0.6997 -28.81%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.17 0.42 0.165 0.185 0.17 0.165 0.245 -
P/RPS 2.65 5.83 2.62 3.13 2.73 2.66 4.73 -32.01%
P/EPS -34.55 -20.16 -6.71 171.51 -58.23 -4.41 -125.37 -57.61%
EY -2.89 -4.96 -14.91 0.58 -1.72 -22.70 -0.80 135.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.95 0.31 0.33 0.30 0.25 0.34 11.43%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 02/03/20 26/11/19 27/08/19 28/05/19 28/02/19 26/11/18 -
Price 0.215 0.23 0.21 0.185 0.185 0.18 0.185 -
P/RPS 3.36 3.19 3.33 3.13 2.97 2.91 3.57 -3.95%
P/EPS -43.69 -11.04 -8.53 171.51 -63.37 -4.81 -94.67 -40.25%
EY -2.29 -9.06 -11.72 0.58 -1.58 -20.81 -1.06 67.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.39 0.33 0.33 0.27 0.26 54.58%

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