[TDEX] YoY Quarter Result on 31-Jul-2015 [#1]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 114.71%
YoY- -60.23%
Quarter Report
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 12,384 14,552 7,209 5,635 3,732 3,224 2,578 29.88%
PBT -887 516 1,084 446 118 -617 -456 11.72%
Tax 0 -104 -205 -110 -30 0 0 -
NP -887 412 879 336 88 -617 -456 11.72%
-
NP to SH -780 78 69 35 88 -617 -456 9.35%
-
Tax Rate - 20.16% 18.91% 24.66% 25.42% - - -
Total Cost 13,271 14,140 6,330 5,299 3,644 3,841 3,034 27.86%
-
Net Worth 38,045 35,100 30,856 24,500 17,599 12,854 0 -
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 38,045 35,100 30,856 24,500 17,599 12,854 0 -
NOSH 543,505 390,000 412,933 350,000 293,333 257,083 253,333 13.56%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -7.16% 2.83% 12.19% 5.96% 2.36% -19.14% -17.69% -
ROE -2.05% 0.22% 0.22% 0.14% 0.50% -4.80% 0.00% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 2.28 3.73 1.87 1.61 1.27 1.25 1.02 14.33%
EPS -0.14 0.02 0.02 0.01 0.03 -0.24 -0.18 -4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.09 0.08 0.07 0.06 0.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 350,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 1.47 1.72 0.85 0.67 0.44 0.38 0.31 29.60%
EPS -0.09 0.01 0.01 0.00 0.01 -0.07 -0.05 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0416 0.0366 0.029 0.0209 0.0152 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.115 0.145 0.155 0.125 0.195 0.085 0.10 -
P/RPS 5.05 3.89 8.29 7.76 15.33 6.78 9.83 -10.50%
P/EPS -80.13 725.00 866.44 1,250.00 650.00 -35.42 -55.56 6.29%
EY -1.25 0.14 0.12 0.08 0.15 -2.82 -1.80 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.61 1.94 1.79 3.25 1.70 0.00 -
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 27/09/17 26/09/16 29/09/15 26/09/14 20/09/13 - -
Price 0.115 0.145 0.165 0.11 0.21 0.11 0.00 -
P/RPS 5.05 3.89 8.83 6.83 16.51 8.77 0.00 -
P/EPS -80.13 725.00 922.34 1,100.00 700.00 -45.83 0.00 -
EY -1.25 0.14 0.11 0.09 0.14 -2.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.61 2.06 1.57 3.50 2.20 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