[TDEX] QoQ TTM 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- 110.66%
YoY- 106.11%
View:
Show?
TTM Result
31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 6,842 6,934 9,759 13,029 12,560 10,092 7,226 -4.00%
PBT -4,066 -3,470 -577 1,931 -18,098 -24,515 -27,431 -76.01%
Tax 4 4 4 -1 -10 -19 -27 -
NP -4,062 -3,466 -573 1,930 -18,108 -24,534 -27,458 -76.05%
-
NP to SH -4,062 -3,466 -573 1,930 -18,108 -24,534 -27,458 -76.05%
-
Tax Rate - - - 0.05% - - - -
Total Cost 10,904 10,400 10,332 11,099 30,668 34,626 34,684 -57.91%
-
Net Worth 0 20,574 20,311 21,190 21,000 21,175 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 20,574 20,311 21,190 21,000 21,175 20,638 -
NOSH 253,333 257,187 253,898 235,454 233,333 235,283 229,318 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 -59.37% -49.99% -5.87% 14.81% -144.17% -243.10% -379.99% -
ROE 0.00% -16.85% -2.82% 9.11% -86.23% -115.86% -133.04% -
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 2.70 2.70 3.84 5.53 5.38 4.29 3.15 -10.88%
EPS -1.60 -1.35 -0.23 0.82 -7.76 -10.43 -11.97 -77.80%
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 0.81 0.82 1.16 1.54 1.49 1.20 0.86 -4.38%
EPS -0.48 -0.41 -0.07 0.23 -2.15 -2.91 -3.25 -76.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0244 0.0241 0.0251 0.0249 0.0251 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 3.70 4.45 3.90 1.63 1.49 2.10 4.13 -7.89%
P/EPS -6.24 -8.90 -66.47 10.98 -1.03 -0.86 -1.09 268.77%
EY -16.03 -11.23 -1.50 9.11 -97.01 -115.86 -92.11 -72.95%
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 3.71 3.12 3.25 1.67 1.87 2.86 -
P/EPS 0.00 -7.42 -53.17 21.96 -1.16 -0.77 -0.75 -
EY 0.00 -13.48 -1.88 4.55 -86.23 -130.34 -133.04 -
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