[TDM] QoQ 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- 32.88%
YoY- 158.93%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 68,715 71,937 51,123 45,830 51,138 55,615 34,288 58.75%
PBT 6,640 10,096 7,207 5,136 6,215 10,957 -3,056 -
Tax -10,459 -1,749 -1,272 -703 -2,879 -1,665 3,056 -
NP -3,819 8,347 5,935 4,433 3,336 9,292 0 -
-
NP to SH -3,819 8,347 5,935 4,433 3,336 9,292 -2,983 17.85%
-
Tax Rate 157.52% 17.32% 17.65% 13.69% 46.32% 15.20% - -
Total Cost 72,534 63,590 45,188 41,397 47,802 46,323 34,288 64.56%
-
Net Worth 430,634 449,619 441,945 436,936 438,445 461,951 120,932 132.65%
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 430,634 449,619 441,945 436,936 438,445 461,951 120,932 132.65%
NOSH 215,317 215,128 105,982 106,052 105,904 105,952 80,621 92.15%
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 -5.56% 11.60% 11.61% 9.67% 6.52% 16.71% 0.00% -
ROE -0.89% 1.86% 1.34% 1.01% 0.76% 2.01% -2.47% -
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 31.91 33.44 48.24 43.21 48.29 52.49 42.53 -17.38%
EPS -1.79 3.88 5.60 4.18 3.15 8.77 -3.70 -38.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.09 4.17 4.12 4.14 4.36 1.50 21.07%
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 3.99 4.18 2.97 2.66 2.97 3.23 1.99 58.80%
EPS -0.22 0.48 0.34 0.26 0.19 0.54 -0.17 18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.261 0.2565 0.2536 0.2545 0.2681 0.0702 132.66%
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 2.82 2.36 2.59 2.27 2.20 1.35 2.14 20.13%
P/EPS -50.74 20.36 22.32 23.44 33.65 8.10 -24.59 61.86%
EY -1.97 4.91 4.48 4.27 2.97 12.35 -4.07 -38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.30 0.24 0.26 0.16 0.61 -18.31%
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 3.42 2.69 1.80 2.61 2.05 1.45 1.93 46.28%
P/EPS -61.45 23.20 15.54 27.03 31.43 8.67 -22.16 97.01%
EY -1.63 4.31 6.44 3.70 3.18 11.54 -4.51 -49.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.21 0.27 0.24 0.17 0.55 0.00%

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