[TDEX] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -3.14%
YoY- 28.0%
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 19,152 10,702 8,148 17,303 17,461 12,208 10,700 47.36%
PBT 1,645 -2,500 -5,320 8,401 8,710 4,868 4,680 -50.16%
Tax -34 -30 64 14 -22 -22 -20 42.39%
NP 1,611 -2,530 -5,256 8,415 8,688 4,846 4,660 -50.71%
-
NP to SH 1,611 -2,530 -5,256 8,415 8,688 4,846 4,660 -50.71%
-
Tax Rate 2.07% - - -0.17% 0.25% 0.45% 0.43% -
Total Cost 17,541 13,232 13,404 8,888 8,773 7,362 6,040 103.42%
-
Net Worth 41,134 38,573 38,532 30,359 17,042 15,203 27,999 29.20%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 41,134 38,573 38,532 30,359 17,042 15,203 27,999 29.20%
NOSH 178,999 178,169 177,567 135,656 80,049 80,231 79,794 71.28%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.41% -23.64% -64.51% 48.63% 49.76% 39.70% 43.55% -
ROE 3.92% -6.56% -13.64% 27.72% 50.98% 31.87% 16.64% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.70 6.01 4.59 12.76 21.81 15.22 13.41 -13.96%
EPS 0.90 -1.42 -2.96 4.80 10.85 6.04 5.84 -71.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.2165 0.217 0.2238 0.2129 0.1895 0.3509 -24.56%
Adjusted Per Share Value based on latest NOSH - 178,269
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.27 1.27 0.97 2.05 2.07 1.45 1.27 47.22%
EPS 0.19 -0.30 -0.62 1.00 1.03 0.57 0.55 -50.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.0457 0.0457 0.036 0.0202 0.018 0.0332 29.07%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.22 0.23 0.24 0.25 0.19 0.23 0.57 -
P/RPS 2.06 3.83 5.23 1.96 0.87 1.51 4.25 -38.26%
P/EPS 24.44 -16.20 -8.11 4.03 1.75 3.81 9.76 84.29%
EY 4.09 -6.17 -12.33 24.81 57.12 26.26 10.25 -45.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.11 1.12 0.89 1.21 1.62 -29.42%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 25/08/08 26/05/08 26/02/08 23/11/07 -
Price 0.22 0.20 0.23 0.26 0.27 0.19 0.51 -
P/RPS 2.06 3.33 5.01 2.04 1.24 1.25 3.80 -33.49%
P/EPS 24.44 -14.08 -7.77 4.19 2.49 3.15 8.73 98.51%
EY 4.09 -7.10 -12.87 23.86 40.20 31.79 11.45 -49.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.92 1.06 1.16 1.27 1.00 1.45 -24.01%

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