[TDEX] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -58.36%
YoY- 30.47%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,997 5,903 7,351 14,657 21,759 21,353 21,740 -73.21%
PBT -31,529 -10,737 -4,419 3,902 9,337 9,120 7,749 -
Tax -35 -32 -29 -23 -22 -47 -25 25.06%
NP -31,564 -10,769 -4,448 3,879 9,315 9,073 7,724 -
-
NP to SH -31,564 -10,769 -4,448 3,879 9,315 9,073 7,724 -
-
Tax Rate - - - 0.59% 0.24% 0.52% 0.32% -
Total Cost 34,561 16,672 11,799 10,778 12,444 12,280 14,016 82.21%
-
Net Worth 20,567 38,422 44,417 38,827 49,178 47,074 47,894 -42.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 20,567 38,422 44,417 38,827 49,178 47,074 47,894 -42.99%
NOSH 227,263 227,753 226,621 191,172 181,875 175,000 178,310 17.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1,053.19% -182.43% -60.51% 26.47% 42.81% 42.49% 35.53% -
ROE -153.47% -28.03% -10.01% 9.99% 18.94% 19.27% 16.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.32 2.59 3.24 7.67 11.96 12.20 12.19 -77.18%
EPS -13.89 -4.73 -1.96 2.03 5.12 5.18 4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0905 0.1687 0.196 0.2031 0.2704 0.269 0.2686 -51.48%
Adjusted Per Share Value based on latest NOSH - 191,172
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.36 0.70 0.87 1.74 2.58 2.53 2.58 -73.00%
EPS -3.74 -1.28 -0.53 0.46 1.10 1.08 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0455 0.0526 0.046 0.0583 0.0558 0.0568 -42.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.16 0.18 0.20 0.23 0.29 0.26 0.22 -
P/RPS 12.13 6.94 6.17 3.00 2.42 2.13 1.80 255.53%
P/EPS -1.15 -3.81 -10.19 11.34 5.66 5.01 5.08 -
EY -86.80 -26.27 -9.81 8.82 17.66 19.94 19.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.07 1.02 1.13 1.07 0.97 0.82 66.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 10/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.14 0.16 0.20 0.23 0.27 0.29 0.32 -
P/RPS 10.62 6.17 6.17 3.00 2.26 2.38 2.62 153.57%
P/EPS -1.01 -3.38 -10.19 11.34 5.27 5.59 7.39 -
EY -99.21 -29.55 -9.81 8.82 18.97 17.88 13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.95 1.02 1.13 1.00 1.08 1.19 19.21%

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