[TDEX] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ--%
YoY- 244.24%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 8,503 5,137 2,401 7,782 0 0 0 -
PBT 4,472 2,357 1,024 5,081 0 0 0 -
Tax -15 -10 -2 0 0 0 0 -
NP 4,457 2,347 1,022 5,081 0 0 0 -
-
NP to SH 4,457 2,347 1,022 5,081 0 0 0 -
-
Tax Rate 0.34% 0.42% 0.20% 0.00% - - - -
Total Cost 4,046 2,790 1,379 2,701 0 0 0 -
-
Net Worth 23,387 20,920 18,249 12,260 0 0 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 23,387 20,920 18,249 12,260 0 0 0 -
NOSH 76,580 74,984 69,523 57,025 24,356 24,356 24,356 114.77%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 52.42% 45.69% 42.57% 65.29% 0.00% 0.00% 0.00% -
ROE 19.06% 11.22% 5.60% 41.44% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.10 6.85 3.45 13.65 0.00 0.00 0.00 -
EPS 5.82 3.13 1.47 8.91 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3054 0.279 0.2625 0.215 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 57,014
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.01 0.61 0.28 0.92 0.00 0.00 0.00 -
EPS 0.53 0.28 0.12 0.60 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0248 0.0216 0.0145 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 - - - - -
Price 0.50 0.59 0.43 0.00 0.00 0.00 0.00 -
P/RPS 4.50 8.61 12.45 0.00 0.00 0.00 0.00 -
P/EPS 8.59 18.85 29.25 0.00 0.00 0.00 0.00 -
EY 11.64 5.31 3.42 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.11 1.64 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 13/02/07 24/11/06 18/08/06 - - - -
Price 0.53 0.50 0.54 0.00 0.00 0.00 0.00 -
P/RPS 4.77 7.30 15.64 0.00 0.00 0.00 0.00 -
P/EPS 9.11 15.97 36.73 0.00 0.00 0.00 0.00 -
EY 10.98 6.26 2.72 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.79 2.06 0.00 0.00 0.00 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