[TDM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[TDM] TDM BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -86.44%
YoY- -34.73%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 55,500 35,930 34,592 59,975 56,908 46,458 36,967 31.08%
PBT 14,742 -1,610 -1,322 2,750 13,134 5,026 1,830 301.34%
Tax -3,730 -96 -124 -1,751 -3,061 -765 -723 198.27%
NP 11,012 -1,706 -1,446 999 10,073 4,261 1,107 361.89%
-
NP to SH 10,909 -1,706 -1,458 1,340 9,879 4,246 1,100 360.95%
-
Tax Rate 25.30% - - 63.67% 23.31% 15.22% 39.51% -
Total Cost 44,488 37,636 36,038 58,976 46,835 42,197 35,860 15.44%
-
Net Worth 476,460 466,450 465,273 426,956 470,223 461,240 457,254 2.77%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 476,460 466,450 465,273 426,956 470,223 461,240 457,254 2.77%
NOSH 215,592 215,949 214,411 213,478 215,698 215,532 215,686 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.84% -4.75% -4.18% 1.67% 17.70% 9.17% 2.99% -
ROE 2.29% -0.37% -0.31% 0.31% 2.10% 0.92% 0.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.74 16.64 16.13 28.09 26.38 21.55 17.14 31.10%
EPS 5.06 -0.79 -0.68 0.62 4.58 1.97 0.51 361.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.16 2.17 2.00 2.18 2.14 2.12 2.80%
Adjusted Per Share Value based on latest NOSH - 213,478
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.22 2.09 2.01 3.48 3.30 2.70 2.15 30.86%
EPS 0.63 -0.10 -0.08 0.08 0.57 0.25 0.06 378.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.2707 0.2701 0.2478 0.2729 0.2677 0.2654 2.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.78 0.72 0.73 0.78 0.82 0.80 0.88 -
P/RPS 3.03 4.33 4.52 2.78 3.11 3.71 5.13 -29.58%
P/EPS 15.42 -91.14 -107.35 124.26 17.90 40.61 172.55 -79.98%
EY 6.49 -1.10 -0.93 0.80 5.59 2.46 0.58 399.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.34 0.39 0.38 0.37 0.42 -11.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 30/05/06 27/02/06 24/11/05 23/08/05 26/05/05 -
Price 0.92 0.90 0.73 0.76 0.80 0.85 0.71 -
P/RPS 3.57 5.41 4.52 2.71 3.03 3.94 4.14 -9.39%
P/EPS 18.18 -113.92 -107.35 121.08 17.47 43.15 139.22 -74.22%
EY 5.50 -0.88 -0.93 0.83 5.73 2.32 0.72 287.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.34 0.38 0.37 0.40 0.33 17.42%

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