[TDEX] YoY TTM Result on 30-Jun-2021 [#4]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 31.82%
YoY- 50.64%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Revenue 40,687 56,132 34,856 58,951 54,783 50,671 53,514 -3.74%
PBT -6,515 -7,924 -9,053 -5,001 -10,260 -11,709 2,885 -
Tax -19 0 50 -171 -62 -17 -531 -37.14%
NP -6,534 -7,924 -9,003 -5,172 -10,322 -11,726 2,354 -
-
NP to SH -6,525 -7,902 -8,971 -4,924 -9,976 -10,978 447 -
-
Tax Rate - - - - - - 18.41% -
Total Cost 47,221 64,056 43,859 64,123 65,105 62,397 51,160 -1.11%
-
Net Worth 16,875 16,875 25,313 32,283 35,916 35,425 37,163 -10.42%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Net Worth 16,875 16,875 25,313 32,283 35,916 35,425 37,163 -10.42%
NOSH 843,796 843,796 843,796 807,087 767,087 590,421 412,933 10.47%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
NP Margin -16.06% -14.12% -25.83% -8.77% -18.84% -23.14% 4.40% -
ROE -38.66% -46.82% -35.44% -15.25% -27.78% -30.99% 1.20% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
RPS 4.82 6.65 4.13 7.30 7.63 8.58 12.96 -12.88%
EPS -0.77 -0.94 -1.06 -0.61 -1.39 -1.86 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.03 0.04 0.05 0.06 0.09 -18.91%
Adjusted Per Share Value based on latest NOSH - 807,087
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
RPS 4.82 6.65 4.13 6.99 6.49 6.01 6.34 -3.74%
EPS -0.77 -0.94 -1.06 -0.58 -1.18 -1.30 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.03 0.0383 0.0426 0.042 0.044 -10.40%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 28/04/17 -
Price 0.06 0.07 0.085 0.115 0.06 0.075 0.165 -
P/RPS 1.24 1.05 2.06 1.57 0.79 0.87 1.27 -0.33%
P/EPS -7.76 -7.47 -7.99 -18.85 -4.32 -4.03 152.43 -
EY -12.89 -13.38 -12.51 -5.31 -23.15 -24.79 0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.50 2.83 2.88 1.20 1.25 1.83 7.13%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 CAGR
Date 30/08/24 25/08/23 29/08/22 30/09/21 27/08/20 23/08/19 30/06/17 -
Price 0.055 0.075 0.07 0.155 0.105 0.05 0.17 -
P/RPS 1.14 1.13 1.69 2.12 1.38 0.58 1.31 -1.91%
P/EPS -7.11 -8.01 -6.58 -25.41 -7.56 -2.69 157.04 -
EY -14.06 -12.49 -15.19 -3.94 -13.23 -37.19 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.75 2.33 3.88 2.10 0.83 1.89 5.36%

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