[TDEX] QoQ TTM Result on 2014-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 22,066 20,163 13,619 12,455 13,273 13,192 13,471 39.08% QoQ % 9.44% 48.05% 9.35% -6.16% 0.61% -2.07% - Horiz. % 163.80% 149.68% 101.10% 92.46% 98.53% 97.93% 100.00%
PBT 1,098 770 253 271 280 258 -392 - QoQ % 42.60% 204.35% -6.64% -3.21% 8.53% 165.82% - Horiz. % -280.10% -196.43% -64.54% -69.13% -71.43% -65.82% 100.00%
Tax -523 -443 -116 -52 -30 0 0 - QoQ % -18.06% -281.90% -123.08% -73.33% 0.00% 0.00% - Horiz. % 1,743.33% 1,476.67% 386.67% 173.33% 100.00% - -
NP 575 327 137 219 250 258 -392 - QoQ % 75.84% 138.69% -37.44% -12.40% -3.10% 165.82% - Horiz. % -146.68% -83.42% -34.95% -55.87% -63.78% -65.82% 100.00%
NP to SH -305 -252 19 219 250 258 -392 -15.44% QoQ % -21.03% -1,426.32% -91.32% -12.40% -3.10% 165.82% - Horiz. % 77.81% 64.29% -4.85% -55.87% -63.78% -65.82% 100.00%
Tax Rate 47.63 % 57.53 % 45.85 % 19.19 % 10.71 % - % - % - QoQ % -17.21% 25.47% 138.93% 79.18% 0.00% 0.00% - Horiz. % 444.72% 537.16% 428.10% 179.18% 100.00% - -
Total Cost 21,491 19,836 13,482 12,236 13,023 12,934 13,863 34.05% QoQ % 8.34% 47.13% 10.18% -6.04% 0.69% -6.70% - Horiz. % 155.02% 143.09% 97.25% 88.26% 93.94% 93.30% 100.00%
Net Worth 24,500 27,766 23,379 19,499 17,599 29,999 19,799 15.30% QoQ % -11.76% 18.76% 19.90% 10.80% -41.33% 51.52% - Horiz. % 123.74% 140.24% 118.08% 98.48% 88.89% 151.52% 100.00%
Dividend 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 24,500 27,766 23,379 19,499 17,599 29,999 19,799 15.30% QoQ % -11.76% 18.76% 19.90% 10.80% -41.33% 51.52% - Horiz. % 123.74% 140.24% 118.08% 98.48% 88.89% 151.52% 100.00%
NOSH 350,000 396,666 333,999 325,000 293,333 500,000 330,000 4.01% QoQ % -11.76% 18.76% 2.77% 10.80% -41.33% 51.52% - Horiz. % 106.06% 120.20% 101.21% 98.48% 88.89% 151.52% 100.00%
Ratio Analysis 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 2.61 % 1.62 % 1.01 % 1.76 % 1.88 % 1.96 % -2.91 % - QoQ % 61.11% 60.40% -42.61% -6.38% -4.08% 167.35% - Horiz. % -89.69% -55.67% -34.71% -60.48% -64.60% -67.35% 100.00%
ROE -1.24 % -0.91 % 0.08 % 1.12 % 1.42 % 0.86 % -1.98 % -26.86% QoQ % -36.26% -1,237.50% -92.86% -21.13% 65.12% 143.43% - Horiz. % 62.63% 45.96% -4.04% -56.57% -71.72% -43.43% 100.00%
Per Share 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 6.30 5.08 4.08 3.83 4.52 2.64 4.08 33.70% QoQ % 24.02% 24.51% 6.53% -15.27% 71.21% -35.29% - Horiz. % 154.41% 124.51% 100.00% 93.87% 110.78% 64.71% 100.00%
EPS -0.09 -0.06 0.01 0.07 0.09 0.05 -0.12 -17.50% QoQ % -50.00% -700.00% -85.71% -22.22% 80.00% 141.67% - Horiz. % 75.00% 50.00% -8.33% -58.33% -75.00% -41.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.0700 0.0600 0.0600 0.0600 0.0600 10.85% QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% - Horiz. % 116.67% 116.67% 116.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 2.88 2.63 1.78 1.62 1.73 1.72 1.76 38.99% QoQ % 9.51% 47.75% 9.88% -6.36% 0.58% -2.27% - Horiz. % 163.64% 149.43% 101.14% 92.05% 98.30% 97.73% 100.00%
EPS -0.04 -0.03 0.00 0.03 0.03 0.03 -0.05 -13.86% QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 160.00% - Horiz. % 80.00% 60.00% -0.00% -60.00% -60.00% -60.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0319 0.0362 0.0305 0.0254 0.0229 0.0391 0.0258 15.24% QoQ % -11.88% 18.69% 20.08% 10.92% -41.43% 51.55% - Horiz. % 123.64% 140.31% 118.22% 98.45% 88.76% 151.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.1250 0.1300 0.1500 0.2200 0.1950 0.2350 0.1600 -
P/RPS 1.98 2.56 3.68 5.74 4.31 8.91 3.92 -36.66% QoQ % -22.66% -30.43% -35.89% 33.18% -51.63% 127.30% - Horiz. % 50.51% 65.31% 93.88% 146.43% 109.95% 227.30% 100.00%
P/EPS -143.44 -204.63 2,636.84 326.48 228.80 455.43 -134.69 4.30% QoQ % 29.90% -107.76% 707.66% 42.69% -49.76% 438.13% - Horiz. % 106.50% 151.93% -1,957.71% -242.39% -169.87% -338.13% 100.00%
EY -0.70 -0.49 0.04 0.31 0.44 0.22 -0.74 -3.65% QoQ % -42.86% -1,325.00% -87.10% -29.55% 100.00% 129.73% - Horiz. % 94.59% 66.22% -5.41% -41.89% -59.46% -29.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.79 1.86 2.14 3.67 3.25 3.92 2.67 -23.46% QoQ % -3.76% -13.08% -41.69% 12.92% -17.09% 46.82% - Horiz. % 67.04% 69.66% 80.15% 137.45% 121.72% 146.82% 100.00%
Price Multiplier on Announcement Date 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 31/03/15 19/12/14 - - - -
Price 0.1100 0.1300 0.1400 0.2150 0.0000 0.0000 0.0000 -
P/RPS 1.74 2.56 3.43 5.61 0.00 0.00 0.00 - QoQ % -32.03% -25.36% -38.86% 0.00% 0.00% 0.00% - Horiz. % 31.02% 45.63% 61.14% 100.00% - - -
P/EPS -126.23 -204.63 2,461.05 319.06 0.00 0.00 0.00 - QoQ % 38.31% -108.31% 671.34% 0.00% 0.00% 0.00% - Horiz. % -39.56% -64.14% 771.34% 100.00% - - -
EY -0.79 -0.49 0.04 0.31 0.00 0.00 0.00 - QoQ % -61.22% -1,325.00% -87.10% 0.00% 0.00% 0.00% - Horiz. % -254.84% -158.06% 12.90% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.57 1.86 2.00 3.58 0.00 0.00 0.00 - QoQ % -15.59% -7.00% -44.13% 0.00% 0.00% 0.00% - Horiz. % 43.85% 51.96% 55.87% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TDEX Q22015.pdf 
