[TDEX] YoY 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- 23.59%
YoY- 174.36%
View:
Show?
Quarter Result
31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Revenue 3,651 0 1,707 4,532 1,666 3,314 3,429 1.08%
PBT 96 0 -1,646 1,247 -1,669 80 1,264 -35.69%
Tax 0 0 0 0 -8 -31 -6 -
NP 96 0 -1,646 1,247 -1,677 49 1,258 -35.64%
-
NP to SH 96 0 -1,646 1,247 -1,677 49 1,258 -35.64%
-
Tax Rate 0.00% - - 0.00% - 38.75% 0.47% -
Total Cost 3,555 0 3,353 3,285 3,343 3,265 2,171 8.81%
-
Net Worth 19,199 0 20,574 21,175 44,417 35,361 20,202 -0.86%
Dividend
31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Net Worth 19,199 0 20,574 21,175 44,417 35,361 20,202 -0.86%
NOSH 320,000 251,600 257,187 235,283 226,621 163,333 106,610 20.71%
Ratio Analysis
31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
NP Margin 2.63% 0.00% -96.43% 27.52% -100.66% 1.48% 36.69% -
ROE 0.50% 0.00% -8.00% 5.89% -3.78% 0.14% 6.23% -
Per Share
31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
RPS 1.14 0.00 0.66 1.93 0.74 2.03 3.22 -16.29%
EPS 0.03 0.00 -0.64 0.53 -0.74 0.03 1.18 -46.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.08 0.09 0.196 0.2165 0.1895 -17.87%
Adjusted Per Share Value based on latest NOSH - 235,283
31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
RPS 0.43 0.00 0.20 0.54 0.20 0.39 0.41 0.81%
EPS 0.01 0.00 -0.20 0.15 -0.20 0.01 0.15 -37.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.00 0.0244 0.0251 0.0526 0.0419 0.0239 -0.80%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Date 31/10/13 31/10/12 29/06/12 30/06/11 30/06/10 31/12/08 31/12/07 -
Price 0.135 0.09 0.12 0.09 0.20 0.23 0.23 -
P/RPS 11.83 0.00 18.08 4.67 27.21 11.34 7.15 9.00%
P/EPS 450.00 0.00 -18.75 16.98 -27.03 766.67 19.49 71.20%
EY 0.22 0.00 -5.33 5.89 -3.70 0.13 5.13 -41.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.00 1.50 1.00 1.02 1.06 1.21 11.20%
Price Multiplier on Announcement Date
31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 31/12/08 31/12/07 CAGR
Date 13/12/13 - 17/08/12 26/08/11 30/08/10 27/02/09 26/02/08 -
Price 0.13 0.00 0.10 0.08 0.20 0.20 0.19 -
P/RPS 11.39 0.00 15.07 4.15 27.21 9.86 5.91 11.89%
P/EPS 433.33 0.00 -15.63 15.09 -27.03 666.67 16.10 75.76%
EY 0.23 0.00 -6.40 6.63 -3.70 0.15 6.21 -43.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.00 1.25 0.89 1.02 0.92 1.00 14.19%

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