[TDEX] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 11.79%
YoY- 150.72%
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 14,213 13,029 15,661 18,152 18,176 8,367 10,070 25.79%
PBT 2,106 1,931 3,196 4,514 4,040 -31,192 -14,262 -
Tax 51 47 -1 -2 -4 -47 -50 -
NP 2,157 1,978 3,194 4,512 4,036 -31,239 -14,313 -
-
NP to SH 2,157 1,978 3,194 4,512 4,036 -31,239 -14,313 -
-
Tax Rate -2.42% -2.43% 0.03% 0.04% 0.10% - - -
Total Cost 12,055 11,051 12,466 13,640 14,140 39,606 24,383 -37.44%
-
Net Worth 20,311 20,905 20,537 20,931 20,638 16,731 34,693 -29.99%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 20,311 20,905 20,537 20,931 20,638 16,731 34,693 -29.99%
NOSH 253,898 232,282 228,190 232,577 229,318 209,148 205,651 15.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.18% 15.18% 20.40% 24.86% 22.21% -373.36% -142.13% -
ROE 10.62% 9.46% 15.56% 21.56% 19.56% -186.70% -41.26% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.60 5.61 6.86 7.80 7.93 4.00 4.90 9.30%
EPS 0.85 0.78 1.40 1.94 1.76 -15.01 -6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.09 0.09 0.08 0.1687 -39.16%
Adjusted Per Share Value based on latest NOSH - 235,283
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.68 1.54 1.86 2.15 2.15 0.99 1.19 25.82%
EPS 0.26 0.23 0.38 0.53 0.48 -3.70 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0248 0.0243 0.0248 0.0245 0.0198 0.0411 -29.92%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.15 0.09 0.08 0.09 0.13 0.16 0.18 -
P/RPS 2.68 1.60 1.17 1.15 1.64 4.00 3.68 -19.03%
P/EPS 17.65 10.57 5.71 4.64 7.39 -1.07 -2.59 -
EY 5.67 9.46 17.50 21.56 13.54 -93.35 -38.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.00 0.89 1.00 1.44 2.00 1.07 45.55%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 25/11/11 26/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.12 0.18 0.09 0.08 0.09 0.14 0.16 -
P/RPS 2.14 3.21 1.31 1.03 1.14 3.50 3.27 -24.60%
P/EPS 14.12 21.14 6.43 4.12 5.11 -0.94 -2.30 -
EY 7.08 4.73 15.56 24.25 19.56 -106.69 -43.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.00 1.00 0.89 1.00 1.75 0.95 35.55%

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