[TDEX] YoY Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -226.19%
YoY- -7146.05%
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Revenue 9,489 2,816 1,024 814 4,207 3,910 3,798 10.91%
PBT 550 121 -5,976 -20,495 1,868 2,147 2,661 -16.33%
Tax -327 -71 0 -9 31 -30 13 -
NP 223 50 -5,976 -20,504 1,899 2,117 2,674 -24.50%
-
NP to SH -238 50 -5,976 -20,504 1,899 2,117 2,674 -
-
Tax Rate 59.45% 58.68% - - -1.66% 1.40% -0.49% -
Total Cost 9,266 2,766 7,000 21,318 2,308 1,793 1,124 26.95%
-
Net Worth 27,766 29,999 12,769 20,567 39,861 26,810 12,258 9.69%
Dividend
30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 27,766 29,999 12,769 20,567 39,861 26,810 12,258 9.69%
NOSH 396,666 500,000 255,384 227,263 178,269 79,886 57,014 24.54%
Ratio Analysis
30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.35% 1.78% -583.59% -2,518.92% 45.14% 54.14% 70.41% -
ROE -0.86% 0.17% -46.80% -99.69% 4.76% 7.90% 21.81% -
Per Share
30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.39 0.56 0.40 0.36 2.36 4.89 6.66 -10.94%
EPS -0.06 0.01 -2.34 -7.82 1.07 2.65 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.05 0.0905 0.2236 0.3356 0.215 -11.92%
Adjusted Per Share Value based on latest NOSH - 227,263
30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.12 0.33 0.12 0.10 0.50 0.46 0.45 10.86%
EPS -0.03 0.01 -0.71 -2.43 0.23 0.25 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0356 0.0151 0.0244 0.0472 0.0318 0.0145 9.71%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Date 30/04/15 30/04/14 30/04/13 30/12/10 30/06/08 29/06/07 - -
Price 0.13 0.235 0.105 0.16 0.25 0.50 0.00 -
P/RPS 5.43 41.73 26.19 44.67 10.59 10.22 0.00 -
P/EPS -216.67 2,350.00 -4.49 -1.77 23.47 18.87 0.00 -
EY -0.46 0.04 -22.29 -56.39 4.26 5.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 3.92 2.10 1.77 1.12 1.49 0.00 -
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 30/06/06 CAGR
Date 30/06/15 27/06/14 28/06/13 28/02/11 25/08/08 28/08/07 18/08/06 -
Price 0.13 0.205 0.10 0.14 0.26 0.52 0.00 -
P/RPS 5.43 36.40 24.94 39.09 11.02 10.62 0.00 -
P/EPS -216.67 2,050.00 -4.27 -1.55 24.41 19.62 0.00 -
EY -0.46 0.05 -23.40 -64.44 4.10 5.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 3.42 2.00 1.55 1.16 1.55 0.00 -

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