[TDEX] YoY TTM Result on 30-Apr-2019

Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Apr-2019
Profit Trend
QoQ- -149.86%
YoY- -17.62%
View:
Show?
TTM Result
30/04/19 31/10/18 31/01/19 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
Revenue 56,116 58,814 60,298 41,881 56,127 55,871 56,433 -0.56%
PBT -9,031 -5,430 -7,580 -1,884 1,884 1,782 -1,368 560.16%
Tax 50 -301 -151 -422 -522 -484 -526 -109.50%
NP -8,981 -5,731 -7,731 -2,306 1,362 1,298 -1,894 374.18%
-
NP to SH -8,283 -5,351 -7,042 -2,611 526 559 -2,533 227.00%
-
Tax Rate - - - - 27.71% 27.16% - -
Total Cost 65,097 64,545 68,029 44,187 54,765 54,573 58,327 11.60%
-
Net Worth 35,425 41,329 41,329 43,480 42,900 43,480 43,480 -18.52%
Dividend
30/04/19 31/10/18 31/01/19 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 31/10/18 31/01/19 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
Net Worth 35,425 41,329 41,329 43,480 42,900 43,480 43,480 -18.52%
NOSH 590,421 590,421 590,421 543,505 476,666 543,505 543,505 8.63%
Ratio Analysis
30/04/19 31/10/18 31/01/19 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
NP Margin -16.00% -9.74% -12.82% -5.51% 2.43% 2.32% -3.36% -
ROE -23.38% -12.95% -17.04% -6.01% 1.23% 1.29% -5.83% -
Per Share
30/04/19 31/10/18 31/01/19 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
RPS 9.50 9.96 10.21 7.71 11.77 10.28 10.38 -8.47%
EPS -1.40 -0.91 -1.19 -0.48 0.11 0.10 -0.47 197.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.07 0.08 0.09 0.08 0.08 -25.00%
Adjusted Per Share Value based on latest NOSH - 590,421
30/04/19 31/10/18 31/01/19 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
RPS 6.65 6.97 7.15 4.96 6.65 6.62 6.69 -0.59%
EPS -0.98 -0.63 -0.83 -0.31 0.06 0.07 -0.30 226.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.049 0.049 0.0515 0.0508 0.0515 0.0515 -18.44%
Price Multiplier on Financial Quarter End Date
30/04/19 31/10/18 31/01/19 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
Date 30/04/19 31/10/18 31/01/19 29/06/18 31/10/17 30/01/18 30/04/18 -
Price 0.07 0.115 0.11 0.12 0.15 0.13 0.12 -
P/RPS 0.74 1.15 1.08 1.56 1.27 1.26 1.16 -36.20%
P/EPS -4.99 -12.69 -9.22 -24.98 135.93 126.40 -25.75 -80.62%
EY -20.04 -7.88 -10.84 -4.00 0.74 0.79 -3.88 416.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.64 1.57 1.50 1.67 1.63 1.50 -22.00%
Price Multiplier on Announcement Date
30/04/19 31/10/18 31/01/19 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
Date 27/06/19 28/12/18 22/03/19 - 19/12/17 29/03/18 29/06/18 -
Price 0.075 0.10 0.07 0.00 0.14 0.135 0.12 -
P/RPS 0.79 1.00 0.69 0.00 1.19 1.31 1.16 -31.89%
P/EPS -5.35 -11.03 -5.87 0.00 126.87 131.26 -25.75 -79.22%
EY -18.71 -9.06 -17.04 0.00 0.79 0.76 -3.88 382.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.43 1.00 0.00 1.56 1.69 1.50 -16.66%

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