[TDEX] QoQ TTM Result on 31-Mar-2012

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- -129.69%
YoY- 97.91%
View:
Show?
TTM Result
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,479 6,842 6,934 9,759 13,029 12,560 10,092 -21.24%
PBT -4,229 -4,066 -3,470 -577 1,931 -18,098 -24,515 -75.35%
Tax 4 4 4 4 -1 -10 -19 -
NP -4,225 -4,062 -3,466 -573 1,930 -18,108 -24,534 -75.38%
-
NP to SH -4,225 -4,062 -3,466 -573 1,930 -18,108 -24,534 -75.38%
-
Tax Rate - - - - 0.05% - - -
Total Cost 11,704 10,904 10,400 10,332 11,099 30,668 34,626 -57.87%
-
Net Worth 17,612 0 20,574 20,311 21,190 21,000 21,175 -13.65%
Dividend
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 17,612 0 20,574 20,311 21,190 21,000 21,175 -13.65%
NOSH 251,600 253,333 257,187 253,898 235,454 233,333 235,283 5.48%
Ratio Analysis
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -56.49% -59.37% -49.99% -5.87% 14.81% -144.17% -243.10% -
ROE -23.99% 0.00% -16.85% -2.82% 9.11% -86.23% -115.86% -
Per Share
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.97 2.70 2.70 3.84 5.53 5.38 4.29 -25.40%
EPS -1.68 -1.60 -1.35 -0.23 0.82 -7.76 -10.43 -76.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.00 0.08 0.08 0.09 0.09 0.09 -18.15%
Adjusted Per Share Value based on latest NOSH - 253,898
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.89 0.81 0.82 1.16 1.54 1.49 1.20 -21.19%
EPS -0.50 -0.48 -0.41 -0.07 0.23 -2.15 -2.91 -75.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.00 0.0244 0.0241 0.0251 0.0249 0.0251 -13.57%
Price Multiplier on Financial Quarter End Date
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/09/12 31/07/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.10 0.12 0.15 0.09 0.08 0.09 -
P/RPS 3.03 3.70 4.45 3.90 1.63 1.49 2.10 33.93%
P/EPS -5.36 -6.24 -8.90 -66.47 10.98 -1.03 -0.86 329.83%
EY -18.66 -16.03 -11.23 -1.50 9.11 -97.01 -115.86 -76.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.00 1.50 1.88 1.00 0.89 1.00 22.49%
Price Multiplier on Announcement Date
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date - - 17/08/12 30/05/12 29/02/12 25/11/11 26/08/11 -
Price 0.00 0.00 0.10 0.12 0.18 0.09 0.08 -
P/RPS 0.00 0.00 3.71 3.12 3.25 1.67 1.87 -
P/EPS 0.00 0.00 -7.42 -53.17 21.96 -1.16 -0.77 -
EY 0.00 0.00 -13.48 -1.88 4.55 -86.23 -130.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.25 1.50 2.00 1.00 0.89 -

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