[TDM] YoY Annual (Unaudited) Result on 31-Dec-2000 [#4]

Stock
[TDM] TDM BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
YoY- -239.4%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 237,605 171,151 149,282 158,741 194,430 228,136 -0.04%
PBT 29,079 6,059 -12,985 -54,603 -12,466 27,775 -0.04%
Tax -14,183 -3,702 12,985 54,603 -3,118 -7,897 -0.61%
NP 14,896 2,357 0 0 -15,584 19,878 0.30%
-
NP to SH 14,896 2,357 -12,634 -52,892 -15,584 19,878 0.30%
-
Tax Rate 48.77% 61.10% - - - 28.43% -
Total Cost 222,709 168,794 149,282 158,741 210,014 208,258 -0.07%
-
Net Worth 446,069 355,695 133,116 124,250 178,171 197,490 -0.85%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 446,069 355,695 133,116 124,250 178,171 197,490 -0.85%
NOSH 214,456 86,967 80,676 80,682 80,620 80,608 -1.02%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 6.27% 1.38% 0.00% 0.00% -8.02% 8.71% -
ROE 3.34% 0.66% -9.49% -42.57% -8.75% 10.07% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 110.79 196.80 185.04 196.75 241.17 283.02 0.99%
EPS 6.94 1.10 -15.66 -65.56 -19.33 24.66 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 4.09 1.65 1.54 2.21 2.45 0.17%
Adjusted Per Share Value based on latest NOSH - 80,680
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 13.87 9.99 8.72 9.27 11.35 13.32 -0.04%
EPS 0.87 0.14 -0.74 -3.09 -0.91 1.16 0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2604 0.2077 0.0777 0.0725 0.104 0.1153 -0.85%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.90 1.06 0.74 0.96 0.00 0.00 -
P/RPS 0.81 0.54 0.40 0.49 0.00 0.00 -100.00%
P/EPS 12.96 39.11 -4.73 -1.46 0.00 0.00 -100.00%
EY 7.72 2.56 -21.16 -68.29 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.45 0.62 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/04 04/04/03 28/02/02 28/02/01 11/05/00 - -
Price 1.09 0.99 0.72 1.00 1.91 0.00 -
P/RPS 0.98 0.50 0.39 0.51 0.79 0.00 -100.00%
P/EPS 15.69 36.53 -4.60 -1.53 -9.88 0.00 -100.00%
EY 6.37 2.74 -21.75 -65.56 -10.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.24 0.44 0.65 0.86 0.00 -100.00%

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