[TDM] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[TDM] TDM BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -37.78%
YoY- -218.7%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 77,301 75,472 64,275 47,694 68,715 71,937 51,123 31.57%
PBT 6,050 16,720 7,611 -4,872 6,640 10,096 7,207 -10.96%
Tax -3,997 -4,151 -1,876 -390 -10,459 -1,749 -1,272 113.79%
NP 2,053 12,569 5,735 -5,262 -3,819 8,347 5,935 -50.56%
-
NP to SH 2,053 12,569 5,735 -5,262 -3,819 8,347 5,935 -50.56%
-
Tax Rate 66.07% 24.83% 24.65% - 157.52% 17.32% 17.65% -
Total Cost 75,248 62,903 58,540 52,956 72,534 63,590 45,188 40.27%
-
Net Worth 432,592 457,054 446,295 442,094 430,634 449,619 441,945 -1.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 432,592 457,054 446,295 442,094 430,634 449,619 441,945 -1.40%
NOSH 216,296 215,591 215,601 215,655 215,317 215,128 105,982 60.54%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.66% 16.65% 8.92% -11.03% -5.56% 11.60% 11.61% -
ROE 0.47% 2.75% 1.29% -1.19% -0.89% 1.86% 1.34% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.74 35.01 29.81 22.12 31.91 33.44 48.24 -18.04%
EPS 0.95 5.83 2.66 -2.44 -1.79 3.88 5.60 -69.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.12 2.07 2.05 2.00 2.09 4.17 -38.59%
Adjusted Per Share Value based on latest NOSH - 215,655
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.49 4.38 3.73 2.77 3.99 4.18 2.97 31.55%
EPS 0.12 0.73 0.33 -0.31 -0.22 0.48 0.34 -49.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.2653 0.259 0.2566 0.25 0.261 0.2565 -1.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.90 0.90 1.00 1.23 0.90 0.79 1.25 -
P/RPS 2.52 2.57 3.35 5.56 2.82 2.36 2.59 -1.80%
P/EPS 94.82 15.44 37.59 -50.41 -50.74 20.36 22.32 161.15%
EY 1.05 6.48 2.66 -1.98 -1.97 4.91 4.48 -61.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.48 0.60 0.45 0.38 0.30 30.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 20/09/04 27/05/04 25/02/04 23/12/03 27/08/03 -
Price 0.89 0.91 0.92 0.99 1.09 0.90 0.87 -
P/RPS 2.49 2.60 3.09 4.48 3.42 2.69 1.80 24.02%
P/EPS 93.77 15.61 34.59 -40.57 -61.45 23.20 15.54 229.64%
EY 1.07 6.41 2.89 -2.46 -1.63 4.31 6.44 -69.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.44 0.48 0.55 0.43 0.21 65.82%

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