[TDEX] QoQ Quarter Result on 31-Jan-2016 [#3]

Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- -75.0%
YoY- 102.99%
Quarter Report
View:
Show?
Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 15,266 7,209 5,814 6,322 6,410 5,635 9,489 37.10%
PBT 1,170 1,084 768 818 292 446 550 65.02%
Tax -29 -205 -171 0 30 -110 -327 -79.96%
NP 1,141 879 597 818 322 336 223 195.46%
-
NP to SH 73 69 229 5 20 35 -238 -
-
Tax Rate 2.48% 18.91% 22.27% 0.00% -10.27% 24.66% 59.45% -
Total Cost 14,125 6,330 5,217 5,504 6,088 5,299 9,266 32.28%
-
Net Worth 37,163 30,856 31,599 15,999 14,000 24,500 27,766 21.34%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 37,163 30,856 31,599 15,999 14,000 24,500 27,766 21.34%
NOSH 412,933 412,933 395,000 200,000 200,000 350,000 396,666 2.70%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 7.47% 12.19% 10.27% 12.94% 5.02% 5.96% 2.35% -
ROE 0.20% 0.22% 0.72% 0.03% 0.14% 0.14% -0.86% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 3.70 1.87 1.47 3.16 3.21 1.61 2.39 33.64%
EPS 0.02 0.02 0.06 0.00 0.01 0.01 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.07 0.07 0.07 18.14%
Adjusted Per Share Value based on latest NOSH - 200,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 1.81 0.85 0.69 0.75 0.76 0.67 1.12 37.51%
EPS 0.01 0.01 0.03 0.00 0.00 0.00 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.0366 0.0374 0.019 0.0166 0.029 0.0329 21.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.175 0.155 0.12 0.11 0.12 0.125 0.13 -
P/RPS 4.73 8.29 8.15 3.48 3.74 7.76 5.43 -8.75%
P/EPS 989.91 866.44 206.99 4,400.00 1,200.00 1,250.00 -216.67 -
EY 0.10 0.12 0.48 0.02 0.08 0.08 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.94 1.50 1.38 1.71 1.79 1.86 2.83%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 20/12/16 26/09/16 29/06/16 28/03/16 28/12/15 29/09/15 30/06/15 -
Price 0.15 0.165 0.135 0.11 0.115 0.11 0.13 -
P/RPS 4.06 8.83 9.17 3.48 3.59 6.83 5.43 -17.54%
P/EPS 848.49 922.34 232.86 4,400.00 1,150.00 1,100.00 -216.67 -
EY 0.12 0.11 0.43 0.02 0.09 0.09 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.06 1.69 1.38 1.64 1.57 1.86 -6.90%

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