[TDEX] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 26.6%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 12,208 10,700 12,413 11,337 10,274 9,604 7,782 34.90%
PBT 4,868 4,680 6,616 5,962 4,714 4,096 5,081 -2.80%
Tax -22 -20 -42 -20 -20 -8 0 -
NP 4,846 4,660 6,574 5,942 4,694 4,088 5,081 -3.09%
-
NP to SH 4,846 4,660 6,574 5,942 4,694 4,088 5,081 -3.09%
-
Tax Rate 0.45% 0.43% 0.63% 0.34% 0.42% 0.20% 0.00% -
Total Cost 7,362 6,040 5,839 5,394 5,580 5,516 2,701 94.76%
-
Net Worth 15,203 27,999 25,986 23,387 20,920 18,249 12,260 15.37%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 15,203 27,999 25,986 23,387 20,920 18,249 12,260 15.37%
NOSH 80,231 79,794 77,432 76,580 74,984 69,523 57,025 25.48%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 39.70% 43.55% 52.96% 52.42% 45.69% 42.57% 65.29% -
ROE 31.87% 16.64% 25.30% 25.41% 22.44% 22.40% 41.44% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.22 13.41 16.03 14.80 13.70 13.81 13.65 7.50%
EPS 6.04 5.84 8.49 7.76 6.26 5.88 8.91 -22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.3509 0.3356 0.3054 0.279 0.2625 0.215 -8.05%
Adjusted Per Share Value based on latest NOSH - 79,924
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.45 1.27 1.47 1.34 1.22 1.14 0.92 35.31%
EPS 0.57 0.55 0.78 0.70 0.56 0.48 0.60 -3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0332 0.0308 0.0277 0.0248 0.0216 0.0145 15.46%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.23 0.57 0.50 0.50 0.59 0.43 0.00 -
P/RPS 1.51 4.25 3.12 3.38 4.31 3.11 0.00 -
P/EPS 3.81 9.76 5.89 6.44 9.42 7.31 0.00 -
EY 26.26 10.25 16.98 15.52 10.61 13.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.62 1.49 1.64 2.11 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 23/11/07 28/08/07 22/05/07 13/02/07 24/11/06 18/08/06 -
Price 0.19 0.51 0.52 0.53 0.50 0.54 0.00 -
P/RPS 1.25 3.80 3.24 3.58 3.65 3.91 0.00 -
P/EPS 3.15 8.73 6.12 6.83 7.99 9.18 0.00 -
EY 31.79 11.45 16.33 14.64 12.52 10.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.45 1.55 1.74 1.79 2.06 0.00 -

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