[TDEX] QoQ Annualized Quarter Result on 31-Mar-2009

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009
Profit Trend
QoQ- 163.68%
YoY- -81.46%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,136 20,048 21,740 19,152 10,702 8,148 17,303 6.92%
PBT 5,708 6,677 7,749 1,645 -2,500 -5,320 8,401 -22.65%
Tax -26 -26 -25 -34 -30 64 14 -
NP 5,682 6,650 7,724 1,611 -2,530 -5,256 8,415 -22.97%
-
NP to SH 5,682 6,650 7,724 1,611 -2,530 -5,256 8,415 -22.97%
-
Tax Rate 0.46% 0.39% 0.32% 2.07% - - -0.17% -
Total Cost 13,454 13,398 14,016 17,541 13,232 13,404 8,888 31.73%
-
Net Worth 48,972 47,074 47,919 41,134 38,573 38,532 30,359 37.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 48,972 47,074 47,919 41,134 38,573 38,532 30,359 37.42%
NOSH 181,111 175,000 178,406 178,999 178,169 177,567 135,656 21.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.69% 33.17% 35.53% 8.41% -23.64% -64.51% 48.63% -
ROE 11.60% 14.13% 16.12% 3.92% -6.56% -13.64% 27.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.57 11.46 12.19 10.70 6.01 4.59 12.76 -11.76%
EPS 3.18 3.73 4.33 0.90 -1.42 -2.96 4.80 -23.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.269 0.2686 0.2298 0.2165 0.217 0.2238 13.40%
Adjusted Per Share Value based on latest NOSH - 178,549
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.27 2.38 2.58 2.27 1.27 0.97 2.05 7.01%
EPS 0.67 0.79 0.92 0.19 -0.30 -0.62 1.00 -23.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0558 0.0568 0.0487 0.0457 0.0457 0.036 37.31%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.29 0.26 0.22 0.22 0.23 0.24 0.25 -
P/RPS 2.74 2.27 1.81 2.06 3.83 5.23 1.96 24.94%
P/EPS 9.24 6.84 5.08 24.44 -16.20 -8.11 4.03 73.61%
EY 10.82 14.62 19.68 4.09 -6.17 -12.33 24.81 -42.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.97 0.82 0.96 1.06 1.11 1.12 -2.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 25/08/08 -
Price 0.27 0.29 0.32 0.22 0.20 0.23 0.26 -
P/RPS 2.56 2.53 2.63 2.06 3.33 5.01 2.04 16.29%
P/EPS 8.61 7.63 7.39 24.44 -14.08 -7.77 4.19 61.41%
EY 11.62 13.10 13.53 4.09 -7.10 -12.87 23.86 -38.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 1.19 0.96 0.92 1.06 1.16 -9.39%

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