[TDEX] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -274.84%
YoY- -18060.0%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,532 4,544 814 202 1,666 315 3,720 14.10%
PBT 1,247 1,010 -20,495 -6,277 -1,669 -3,088 297 160.94%
Tax 0 -1 -9 -9 -8 -9 -6 -
NP 1,247 1,009 -20,504 -6,286 -1,677 -3,097 291 164.52%
-
NP to SH 1,247 1,009 -20,504 -6,286 -1,677 -3,097 291 164.52%
-
Tax Rate 0.00% 0.10% - - - - 2.02% -
Total Cost 3,285 3,535 21,318 6,488 3,343 3,412 3,429 -2.82%
-
Net Worth 21,175 20,638 20,567 38,422 44,417 38,827 49,178 -43.06%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 21,175 20,638 20,567 38,422 44,417 38,827 49,178 -43.06%
NOSH 235,283 229,318 227,263 227,753 226,621 191,172 181,875 18.78%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.52% 22.21% -2,518.92% -3,111.88% -100.66% -983.17% 7.82% -
ROE 5.89% 4.89% -99.69% -16.36% -3.78% -7.98% 0.59% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.93 1.98 0.36 0.09 0.74 0.16 2.05 -3.95%
EPS 0.53 0.44 -7.82 -2.76 -0.74 -1.62 0.16 122.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.0905 0.1687 0.196 0.2031 0.2704 -52.06%
Adjusted Per Share Value based on latest NOSH - 227,753
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.54 0.54 0.10 0.02 0.20 0.04 0.44 14.67%
EPS 0.15 0.12 -2.43 -0.74 -0.20 -0.37 0.03 193.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0245 0.0244 0.0455 0.0526 0.046 0.0583 -43.07%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.13 0.16 0.18 0.20 0.23 0.29 -
P/RPS 4.67 6.56 44.67 202.95 27.21 139.59 14.18 -52.40%
P/EPS 16.98 29.55 -1.77 -6.52 -27.03 -14.20 181.25 -79.46%
EY 5.89 3.38 -56.39 -15.33 -3.70 -7.04 0.55 387.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.44 1.77 1.07 1.02 1.13 1.07 -4.42%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 30/11/10 30/08/10 10/05/10 25/02/10 -
Price 0.08 0.09 0.14 0.16 0.20 0.23 0.27 -
P/RPS 4.15 4.54 39.09 180.40 27.21 139.59 13.20 -53.86%
P/EPS 15.09 20.45 -1.55 -5.80 -27.03 -14.20 168.75 -80.09%
EY 6.63 4.89 -64.44 -17.25 -3.70 -7.04 0.59 403.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 1.55 0.95 1.02 1.13 1.00 -7.49%

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