[TDEX] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -176.54%
YoY- -257.89%
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Revenue 14,232 13,093 0 7,134 15,661 10,070 17,461 -2.94%
PBT 293 -650 0 -5,044 3,196 -14,262 8,710 -39.09%
Tax -153 0 0 0 -1 -50 -22 32.77%
NP 140 -650 0 -5,044 3,194 -14,313 8,688 -45.30%
-
NP to SH -17 -650 0 -5,044 3,194 -14,313 8,688 -
-
Tax Rate 52.22% - - - 0.03% - 0.25% -
Total Cost 14,092 13,743 0 12,178 12,466 24,383 8,773 7.17%
-
Net Worth 21,559 20,914 0 17,892 20,537 34,693 17,042 3.49%
Dividend
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Net Worth 21,559 20,914 0 17,892 20,537 34,693 17,042 3.49%
NOSH 307,999 348,571 256,158 255,608 228,190 205,651 80,049 21.77%
Ratio Analysis
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
NP Margin 0.98% -4.97% 0.00% -70.70% 20.40% -142.13% 49.76% -
ROE -0.08% -3.11% 0.00% -28.19% 15.56% -41.26% 50.98% -
Per Share
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 4.62 3.76 0.00 2.79 6.86 4.90 21.81 -20.29%
EPS 0.00 -0.19 0.00 -1.97 1.40 -6.96 10.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.00 0.07 0.09 0.1687 0.2129 -15.00%
Adjusted Per Share Value based on latest NOSH - 251,600
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 1.69 1.55 0.00 0.85 1.86 1.19 2.07 -2.92%
EPS 0.00 -0.08 0.00 -0.60 0.38 -1.70 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0256 0.0248 0.00 0.0212 0.0243 0.0411 0.0202 3.52%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 30/01/15 30/01/14 31/01/13 28/09/12 30/09/11 30/09/10 31/03/08 -
Price 0.15 0.16 0.135 0.09 0.08 0.18 0.19 -
P/RPS 3.25 4.26 0.00 3.22 1.17 3.68 0.87 21.24%
P/EPS -2,665.44 -85.71 0.00 -4.56 5.71 -2.59 1.75 -
EY -0.04 -1.17 0.00 -21.93 17.50 -38.67 57.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.67 0.00 1.29 0.89 1.07 0.89 13.68%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 31/03/15 20/03/14 - 29/11/12 25/11/11 30/11/10 26/05/08 -
Price 0.14 0.17 0.00 0.09 0.09 0.16 0.27 -
P/RPS 3.03 4.53 0.00 3.22 1.31 3.27 1.24 13.95%
P/EPS -2,487.74 -91.07 0.00 -4.56 6.43 -2.30 2.49 -
EY -0.04 -1.10 0.00 -21.93 15.56 -43.50 40.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.83 0.00 1.29 1.00 0.95 1.27 6.86%

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