[TDM] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 65.85%
YoY- 76.17%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 160,979 150,399 140,895 149,282 142,664 152,598 171,728 -4.21%
PBT 982 784 -10,758 -12,985 -34,574 -59,242 -51,898 -
Tax 122 808 15,333 25,083 44,354 59,242 51,898 -98.22%
NP 1,104 1,592 4,575 12,098 9,780 0 0 -
-
NP to SH 1,104 1,592 -10,143 -12,634 -36,994 -61,439 -54,614 -
-
Tax Rate -12.42% -103.06% - - - - - -
Total Cost 159,875 148,807 136,320 137,184 132,884 152,598 171,728 -4.65%
-
Net Worth 423,808 120,932 125,114 133,264 125,074 103,284 1,145 5036.65%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 423,808 120,932 125,114 133,264 125,074 103,284 1,145 5036.65%
NOSH 105,952 80,621 80,718 80,766 80,693 80,690 80,692 19.88%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.69% 1.06% 3.25% 8.10% 6.86% 0.00% 0.00% -
ROE 0.26% 1.32% -8.11% -9.48% -29.58% -59.49% -4,766.29% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 151.94 186.55 174.55 184.83 176.80 189.11 212.82 -20.10%
EPS 1.04 1.97 -12.57 -15.64 -45.85 -76.14 -67.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 1.50 1.55 1.65 1.55 1.28 0.0142 4182.43%
Adjusted Per Share Value based on latest NOSH - 80,766
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 9.34 8.73 8.18 8.66 8.28 8.86 9.97 -4.25%
EPS 0.06 0.09 -0.59 -0.73 -2.15 -3.57 -3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.246 0.0702 0.0726 0.0773 0.0726 0.0599 0.0007 4862.22%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.71 0.91 0.76 0.74 0.65 0.80 0.88 -
P/RPS 0.47 0.49 0.44 0.40 0.37 0.42 0.41 9.52%
P/EPS 68.14 46.08 -6.05 -4.73 -1.42 -1.05 -1.30 -
EY 1.47 2.17 -16.53 -21.14 -70.53 -95.18 -76.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.61 0.49 0.45 0.42 0.63 61.97 -97.95%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 20/08/02 28/05/02 28/02/02 30/11/01 28/08/01 29/05/01 -
Price 0.76 0.82 0.95 0.72 0.75 0.89 0.81 -
P/RPS 0.50 0.44 0.54 0.39 0.42 0.47 0.38 20.05%
P/EPS 72.94 41.53 -7.56 -4.60 -1.64 -1.17 -1.20 -
EY 1.37 2.41 -13.23 -21.73 -61.13 -85.55 -83.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.55 0.61 0.44 0.48 0.70 57.04 -97.76%

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