[TDEX] YoY Quarter 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- -220.6%
YoY- -248.07%
View:
Show?
Quarter Result
31/10/17 31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 CAGR
Revenue 10,536 1,261 471 1,274 1,283 1,650 3,720 14.20%
PBT 737 894 -751 -1,498 -466 41 297 12.29%
Tax -121 31 0 4 0 -6 -6 46.70%
NP 616 925 -751 -1,494 -466 35 291 10.03%
-
NP to SH 143 925 -751 -1,494 -466 35 291 -8.66%
-
Tax Rate 16.42% -3.47% - - - 14.63% 2.02% -
Total Cost 9,920 336 1,222 2,768 1,749 1,615 3,429 14.51%
-
Net Worth 42,900 20,555 18,127 20,311 21,190 47,074 49,178 -1.72%
Dividend
31/10/17 31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 CAGR
Net Worth 42,900 20,555 18,127 20,311 21,190 47,074 49,178 -1.72%
NOSH 476,666 256,944 258,965 253,898 235,454 175,000 181,875 13.07%
Ratio Analysis
31/10/17 31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 CAGR
NP Margin 5.85% 73.35% -159.45% -117.27% -36.32% 2.12% 7.82% -
ROE 0.33% 4.50% -4.14% -7.36% -2.20% 0.07% 0.59% -
Per Share
31/10/17 31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 CAGR
RPS 2.21 0.49 0.18 0.50 0.54 0.94 2.05 0.96%
EPS 0.03 0.36 -0.29 -0.59 -0.27 0.02 0.16 -19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.07 0.08 0.09 0.269 0.2704 -13.09%
Adjusted Per Share Value based on latest NOSH - 253,898
31/10/17 31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 CAGR
RPS 1.25 0.15 0.06 0.15 0.15 0.20 0.44 14.24%
EPS 0.02 0.11 -0.09 -0.18 -0.06 0.00 0.03 -5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0244 0.0215 0.0241 0.0251 0.0558 0.0583 -1.74%
Price Multiplier on Financial Quarter End Date
31/10/17 31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 CAGR
Date 31/10/17 29/03/13 31/12/12 30/03/12 30/12/11 30/09/09 31/12/09 -
Price 0.15 0.11 0.10 0.15 0.09 0.26 0.29 -
P/RPS 6.79 22.41 54.98 29.89 16.52 27.58 14.18 -8.96%
P/EPS 500.00 30.56 -34.48 -25.49 -45.47 1,300.00 181.25 13.82%
EY 0.20 3.27 -2.90 -3.92 -2.20 0.08 0.55 -12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.38 1.43 1.88 1.00 0.97 1.07 5.84%
Price Multiplier on Announcement Date
31/10/17 31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 CAGR
Date 19/12/17 31/05/13 28/02/13 30/05/12 29/02/12 30/11/09 25/02/10 -
Price 0.14 0.11 0.115 0.12 0.18 0.29 0.27 -
P/RPS 6.33 22.41 63.23 23.92 33.03 30.76 13.20 -8.94%
P/EPS 466.67 30.56 -39.66 -20.39 -90.95 1,450.00 168.75 13.85%
EY 0.21 3.27 -2.52 -4.90 -1.10 0.07 0.59 -12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.38 1.64 1.50 2.00 1.08 1.00 5.83%

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