[TDM] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[TDM] TDM BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 19.72%
YoY- 81.43%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 168,347 160,979 150,399 140,895 149,282 142,664 152,598 6.74%
PBT 6,436 982 784 -10,758 -12,985 -34,574 -59,242 -
Tax -4,314 122 808 15,333 25,083 44,354 59,242 -
NP 2,122 1,104 1,592 4,575 12,098 9,780 0 -
-
NP to SH 2,122 1,104 1,592 -10,143 -12,634 -36,994 -61,439 -
-
Tax Rate 67.03% -12.42% -103.06% - - - - -
Total Cost 166,225 159,875 148,807 136,320 137,184 132,884 152,598 5.85%
-
Net Worth 423,619 423,808 120,932 125,114 133,264 125,074 103,284 155.57%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 423,619 423,808 120,932 125,114 133,264 125,074 103,284 155.57%
NOSH 105,904 105,952 80,621 80,718 80,766 80,693 80,690 19.81%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.26% 0.69% 1.06% 3.25% 8.10% 6.86% 0.00% -
ROE 0.50% 0.26% 1.32% -8.11% -9.48% -29.58% -59.49% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 158.96 151.94 186.55 174.55 184.83 176.80 189.11 -10.90%
EPS 2.00 1.04 1.97 -12.57 -15.64 -45.85 -76.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.00 1.50 1.55 1.65 1.55 1.28 113.30%
Adjusted Per Share Value based on latest NOSH - 80,718
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.77 9.34 8.73 8.18 8.66 8.28 8.86 6.71%
EPS 0.12 0.06 0.09 -0.59 -0.73 -2.15 -3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2459 0.246 0.0702 0.0726 0.0773 0.0726 0.0599 155.72%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.06 0.71 0.91 0.76 0.74 0.65 0.80 -
P/RPS 0.67 0.47 0.49 0.44 0.40 0.37 0.42 36.41%
P/EPS 52.90 68.14 46.08 -6.05 -4.73 -1.42 -1.05 -
EY 1.89 1.47 2.17 -16.53 -21.14 -70.53 -95.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.18 0.61 0.49 0.45 0.42 0.63 -43.06%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 04/04/03 15/11/02 20/08/02 28/05/02 28/02/02 30/11/01 28/08/01 -
Price 0.99 0.76 0.82 0.95 0.72 0.75 0.89 -
P/RPS 0.62 0.50 0.44 0.54 0.39 0.42 0.47 20.22%
P/EPS 49.41 72.94 41.53 -7.56 -4.60 -1.64 -1.17 -
EY 2.02 1.37 2.41 -13.23 -21.73 -61.13 -85.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.55 0.61 0.44 0.48 0.70 -49.56%

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