[TDEX] YoY TTM Result on 30-Sep-2006 [#1]

	31/03/10	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	14,657	16,665	12,687	6,199	27.86%
YoY %	-12.05%	31.35%	104.66%	-	-
Horiz. %	236.44%	268.83%	204.66%	100.00%	-
PBT	3,902	5,901	6,764	3,685	1.64%
YoY %	-33.88%	-12.76%	83.55%	-	-
Horiz. %	105.89%	160.14%	183.55%	100.00%	-
Tax	-23	35	-48	11	-
YoY %	-165.71%	172.92%	-536.36%	-	-
Horiz. %	-209.09%	318.18%	-436.36%	100.00%	-
NP	3,879	5,936	6,716	3,696	1.38%
YoY %	-34.65%	-11.61%	81.71%	-	-
Horiz. %	104.95%	160.61%	181.71%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	3,879	5,936	6,716	3,696	1.38%
YoY %	-34.65%	-11.61%	81.71%	-	-
Horiz. %	104.95%	160.61%	181.71%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	0.59%	-0.59%	0.71%	-0.30%	-
YoY %	200.00%	-183.10%	336.67%	-	-
Horiz. %	-196.67%	196.67%	-236.67%	100.00%	-
Total Cost	10,778	10,729	5,971	2,503	51.73%
YoY %	0.46%	79.69%	138.55%	-	-
Horiz. %	430.60%	428.65%	238.55%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	38,827	38,532	27,999	18,249	24.06%
YoY %	0.77%	37.62%	53.43%	-	-
Horiz. %	212.76%	211.15%	153.43%	100.00%	-

	31/03/10	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-
Div Payout %	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-

	31/03/10	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	38,827	38,532	27,999	18,249	24.06%
YoY %	0.77%	37.62%	53.43%	-	-
Horiz. %	212.76%	211.15%	153.43%	100.00%	-
NOSH	191,172	177,567	79,794	69,523	33.49%
YoY %	7.66%	122.53%	14.77%	-	-
Horiz. %	274.98%	255.41%	114.77%	100.00%	-

	31/03/10	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	26.47%	35.62%	52.94%	59.62%	-
YoY %	-25.69%	-32.72%	-11.20%	-	-
Horiz. %	44.40%	59.75%	88.80%	100.00%	-
ROE	9.99%	15.41%	23.99%	20.25%	-
YoY %	-35.17%	-35.76%	18.47%	-	-
Horiz. %	49.33%	76.10%	118.47%	100.00%	-

	31/03/10	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	7.67	9.39	15.90	8.92	-4.22%
YoY %	-18.32%	-40.94%	78.25%	-	-
Horiz. %	85.99%	105.27%	178.25%	100.00%	-
EPS	2.03	3.34	8.42	5.32	-24.05%
YoY %	-39.22%	-60.33%	58.27%	-	-
Horiz. %	38.16%	62.78%	158.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.2031	0.217	0.3509	0.2625	-7.06%
YoY %	-6.41%	-38.16%	33.68%	-	-
Horiz. %	77.37%	82.67%	133.68%	100.00%	-

	31/03/10	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 69,523
RPS	1.74	1.98	1.50	0.73	28.15%
YoY %	-12.12%	32.00%	105.48%	-	-
Horiz. %	238.36%	271.23%	205.48%	100.00%	-
EPS	0.46	0.70	0.80	0.44	1.27%
YoY %	-34.29%	-12.50%	81.82%	-	-
Horiz. %	104.55%	159.09%	181.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.046	0.0457	0.0332	0.0216	24.09%
YoY %	0.66%	37.65%	53.70%	-	-
Horiz. %	212.96%	211.57%	153.70%	100.00%	-

	31/03/10	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	30/09/08	28/09/07	29/09/06	-
Price	0.23	0.24	0.57	0.43	-
P/RPS	3.00	2.56	3.58	4.82	-12.66%
YoY %	17.19%	-28.49%	-25.73%	-	-
Horiz. %	62.24%	53.11%	74.27%	100.00%	-
P/EPS	11.34	7.18	6.77	8.09	10.12%
YoY %	57.94%	6.06%	-16.32%	-	-
Horiz. %	140.17%	88.75%	83.68%	100.00%	-
EY	8.82	13.93	14.77	12.36	-9.18%
YoY %	-36.68%	-5.69%	19.50%	-	-
Horiz. %	71.36%	112.70%	119.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	1.13	1.11	1.62	1.64	-10.09%
YoY %	1.80%	-31.48%	-1.22%	-	-
Horiz. %	68.90%	67.68%	98.78%	100.00%	-

	31/03/10	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	10/05/10	28/11/08	23/11/07	-	-
Price	0.23	0.23	0.51	0.00	-
P/RPS	3.00	2.45	3.21	0.00	-
YoY %	22.45%	-23.68%	0.00%	-	-
Horiz. %	93.46%	76.32%	100.00%	-	-
P/EPS	11.34	6.88	6.06	0.00	-
YoY %	64.83%	13.53%	0.00%	-	-
Horiz. %	187.13%	113.53%	100.00%	-	-
EY	8.82	14.53	16.50	0.00	-
YoY %	-39.30%	-11.94%	0.00%	-	-
Horiz. %	53.45%	88.06%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	1.13	1.06	1.45	0.00	-
YoY %	6.60%	-26.90%	0.00%	-	-
Horiz. %	77.93%	73.10%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos