[TDEX] QoQ Cumulative Quarter Result on 31-Dec-2011

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- -17.45%
YoY- 106.33%
View:
Show?
Cumulative Result
31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,578 3,431 13,029 13,029 11,746 9,076 4,544 -34.55%
PBT -456 -3,144 1,931 1,931 2,397 2,257 1,010 -
Tax 0 0 47 47 -1 -1 -1 -
NP -456 -3,144 1,978 1,978 2,396 2,256 1,009 -
-
NP to SH -456 -3,144 1,978 1,978 2,396 2,256 1,009 -
-
Tax Rate - - -2.43% -2.43% 0.04% 0.04% 0.10% -
Total Cost 3,034 6,575 11,051 11,051 9,350 6,820 3,535 -10.80%
-
Net Worth 0 20,448 20,311 20,905 20,537 20,931 20,638 -
Dividend
31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 20,448 20,311 20,905 20,537 20,931 20,638 -
NOSH 253,333 255,609 253,898 232,282 228,190 232,577 229,318 7.73%
Ratio Analysis
31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -17.69% -91.64% 15.18% 15.18% 20.40% 24.86% 22.21% -
ROE 0.00% -15.38% 9.74% 9.46% 11.67% 10.78% 4.89% -
Per Share
31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.02 1.34 5.13 5.61 5.15 3.90 1.98 -39.11%
EPS -0.18 -1.23 0.78 0.78 1.05 0.97 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.08 0.08 0.09 0.09 0.09 0.09 -
Adjusted Per Share Value based on latest NOSH - 235,454
31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.31 0.41 1.54 1.54 1.39 1.08 0.54 -33.97%
EPS -0.05 -0.37 0.23 0.23 0.28 0.27 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0242 0.0241 0.0248 0.0243 0.0248 0.0245 -
Price Multiplier on Financial Quarter End Date
31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 31/07/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.12 0.15 0.09 0.08 0.09 0.13 -
P/RPS 9.83 8.94 2.92 1.60 1.55 2.31 6.56 35.32%
P/EPS -55.56 -9.76 19.25 10.57 7.62 9.28 29.55 -
EY -1.80 -10.25 5.19 9.46 13.13 10.78 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.50 1.88 1.00 0.89 1.00 1.44 -
Price Multiplier on Announcement Date
31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date - 17/08/12 30/05/12 29/02/12 25/11/11 26/08/11 30/05/11 -
Price 0.00 0.10 0.12 0.18 0.09 0.08 0.09 -
P/RPS 0.00 7.45 2.34 3.21 1.75 2.05 4.54 -
P/EPS 0.00 -8.13 15.40 21.14 8.57 8.25 20.45 -
EY 0.00 -12.30 6.49 4.73 11.67 12.13 4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.25 1.50 2.00 1.00 0.89 1.00 -

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