[TDM] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TDM] TDM BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -92.71%
YoY- 120.9%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 88,274 34,435 34,592 36,967 47,694 45,830 27,306 21.57%
PBT 30,225 502 -1,322 1,830 -4,872 5,136 -7,680 -
Tax -7,963 -439 -124 -723 -390 -703 7,680 -
NP 22,262 63 -1,446 1,107 -5,262 4,433 0 -
-
NP to SH 21,707 -39 -1,458 1,100 -5,262 4,433 -7,523 -
-
Tax Rate 26.35% 87.45% - 39.51% - 13.69% - -
Total Cost 66,012 34,372 36,038 35,860 52,956 41,397 27,306 15.83%
-
Net Worth 534,591 442,650 465,273 457,254 442,094 436,936 125,114 27.35%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 534,591 442,650 465,273 457,254 442,094 436,936 125,114 27.35%
NOSH 215,561 195,000 214,411 215,686 215,655 106,052 80,718 17.77%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 25.22% 0.18% -4.18% 2.99% -11.03% 9.67% 0.00% -
ROE 4.06% -0.01% -0.31% 0.24% -1.19% 1.01% -6.01% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 40.95 17.66 16.13 17.14 22.12 43.21 33.83 3.23%
EPS 9.92 -0.02 -0.68 0.51 -2.44 4.18 -9.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.27 2.17 2.12 2.05 4.12 1.55 8.14%
Adjusted Per Share Value based on latest NOSH - 215,686
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 5.12 2.00 2.01 2.15 2.77 2.66 1.58 21.62%
EPS 1.26 0.00 -0.08 0.06 -0.31 0.26 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3103 0.2569 0.2701 0.2654 0.2566 0.2536 0.0726 27.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.72 1.25 0.73 0.88 1.23 0.98 0.76 -
P/RPS 4.20 7.08 4.52 5.13 5.56 2.27 2.25 10.95%
P/EPS 17.08 -6,250.00 -107.35 172.55 -50.41 23.44 -8.15 -
EY 5.85 -0.02 -0.93 0.58 -1.98 4.27 -12.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 0.34 0.42 0.60 0.24 0.49 5.86%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 28/05/07 30/05/06 26/05/05 27/05/04 23/05/03 28/05/02 -
Price 2.17 1.36 0.73 0.71 0.99 1.13 0.95 -
P/RPS 5.30 7.70 4.52 4.14 4.48 2.61 2.81 11.14%
P/EPS 21.55 -6,800.00 -107.35 139.22 -40.57 27.03 -10.19 -
EY 4.64 -0.01 -0.93 0.72 -2.46 3.70 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 0.34 0.33 0.48 0.27 0.61 6.29%

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