[TDM] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TDM] TDM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 119.16%
YoY- 50.58%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 46,458 36,967 77,301 75,472 64,275 47,694 68,715 -22.98%
PBT 5,026 1,830 6,050 16,720 7,611 -4,872 6,640 -16.95%
Tax -765 -723 -3,997 -4,151 -1,876 -390 -10,459 -82.53%
NP 4,261 1,107 2,053 12,569 5,735 -5,262 -3,819 -
-
NP to SH 4,246 1,100 2,053 12,569 5,735 -5,262 -3,819 -
-
Tax Rate 15.22% 39.51% 66.07% 24.83% 24.65% - 157.52% -
Total Cost 42,197 35,860 75,248 62,903 58,540 52,956 72,534 -30.33%
-
Net Worth 461,240 457,254 432,592 457,054 446,295 442,094 430,634 4.68%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 461,240 457,254 432,592 457,054 446,295 442,094 430,634 4.68%
NOSH 215,532 215,686 216,296 215,591 215,601 215,655 215,317 0.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.17% 2.99% 2.66% 16.65% 8.92% -11.03% -5.56% -
ROE 0.92% 0.24% 0.47% 2.75% 1.29% -1.19% -0.89% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.55 17.14 35.74 35.01 29.81 22.12 31.91 -23.04%
EPS 1.97 0.51 0.95 5.83 2.66 -2.44 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.12 2.00 2.12 2.07 2.05 2.00 4.61%
Adjusted Per Share Value based on latest NOSH - 215,591
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.70 2.15 4.49 4.38 3.73 2.77 3.99 -22.94%
EPS 0.25 0.06 0.12 0.73 0.33 -0.31 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2677 0.2654 0.2511 0.2653 0.259 0.2566 0.25 4.67%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.80 0.88 0.90 0.90 1.00 1.23 0.90 -
P/RPS 3.71 5.13 2.52 2.57 3.35 5.56 2.82 20.08%
P/EPS 40.61 172.55 94.82 15.44 37.59 -50.41 -50.74 -
EY 2.46 0.58 1.05 6.48 2.66 -1.98 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.45 0.42 0.48 0.60 0.45 -12.24%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 26/05/05 28/02/05 25/11/04 20/09/04 27/05/04 25/02/04 -
Price 0.85 0.71 0.89 0.91 0.92 0.99 1.09 -
P/RPS 3.94 4.14 2.49 2.60 3.09 4.48 3.42 9.90%
P/EPS 43.15 139.22 93.77 15.61 34.59 -40.57 -61.45 -
EY 2.32 0.72 1.07 6.41 2.89 -2.46 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.45 0.43 0.44 0.48 0.55 -19.14%

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