[TDEX] QoQ Quarter Result on 30-Apr-2015 [#4]

Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- -42.51%
YoY- -576.0%
Quarter Report
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 6,322 6,410 5,635 9,489 4,109 2,833 3,732 41.96%
PBT 818 292 446 550 15 87 118 262.28%
Tax 0 30 -110 -327 -64 -22 -30 -
NP 818 322 336 223 -49 65 88 340.30%
-
NP to SH 5 20 35 -238 -167 65 88 -85.14%
-
Tax Rate 0.00% -10.27% 24.66% 59.45% 426.67% 25.29% 25.42% -
Total Cost 5,504 6,088 5,299 9,266 4,158 2,768 3,644 31.54%
-
Net Worth 15,999 14,000 24,500 27,766 23,379 19,499 17,599 -6.14%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 15,999 14,000 24,500 27,766 23,379 19,499 17,599 -6.14%
NOSH 200,000 200,000 350,000 396,666 333,999 325,000 293,333 -22.47%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 12.94% 5.02% 5.96% 2.35% -1.19% 2.29% 2.36% -
ROE 0.03% 0.14% 0.14% -0.86% -0.71% 0.33% 0.50% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 3.16 3.21 1.61 2.39 1.23 0.87 1.27 83.31%
EPS 0.00 0.01 0.01 -0.06 -0.05 0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.07 0.07 0.06 0.06 21.07%
Adjusted Per Share Value based on latest NOSH - 396,666
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 0.75 0.76 0.67 1.12 0.49 0.34 0.44 42.55%
EPS 0.00 0.00 0.00 -0.03 -0.02 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0166 0.029 0.0329 0.0277 0.0231 0.0209 -6.14%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.11 0.12 0.125 0.13 0.15 0.22 0.195 -
P/RPS 3.48 3.74 7.76 5.43 12.19 25.24 15.33 -62.68%
P/EPS 4,400.00 1,200.00 1,250.00 -216.67 -300.00 1,100.00 650.00 256.59%
EY 0.02 0.08 0.08 -0.46 -0.33 0.09 0.15 -73.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.71 1.79 1.86 2.14 3.67 3.25 -43.41%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 28/12/15 29/09/15 30/06/15 31/03/15 19/12/14 26/09/14 -
Price 0.11 0.115 0.11 0.13 0.14 0.215 0.21 -
P/RPS 3.48 3.59 6.83 5.43 11.38 24.66 16.51 -64.48%
P/EPS 4,400.00 1,150.00 1,100.00 -216.67 -280.00 1,075.00 700.00 239.45%
EY 0.02 0.09 0.09 -0.46 -0.36 0.09 0.14 -72.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.64 1.57 1.86 2.00 3.58 3.50 -46.13%

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