[TDEX] YoY Annualized Quarter Result on 2014-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 31/10/12 CAGR
Revenue 0 44,950 24,090 13,130 13,750 13,750 - - YoY % 0.00% 86.59% 83.47% -4.51% 0.00% 0.00% - Horiz. % 0.00% 326.91% 175.20% 95.49% 100.00% 100.00% -
PBT 0 4,508 1,472 410 -1,042 -1,042 - - YoY % 0.00% 206.25% 259.02% 139.35% 0.00% 0.00% - Horiz. % -0.00% -432.63% -141.27% -39.35% 100.00% 100.00% -
Tax 0 -468 -160 -102 0 0 - - YoY % 0.00% -192.50% -56.86% 0.00% 0.00% 0.00% - Horiz. % -0.00% 458.82% 156.86% 100.00% - - -
NP 0 4,040 1,312 308 -1,042 -1,042 - - YoY % 0.00% 207.93% 325.97% 129.56% 0.00% 0.00% - Horiz. % -0.00% -387.72% -125.91% -29.56% 100.00% 100.00% -
NP to SH 0 284 106 308 -1,042 -1,042 - - YoY % 0.00% 167.92% -65.58% 129.56% 0.00% 0.00% - Horiz. % -0.00% -27.26% -10.17% -29.56% 100.00% 100.00% -
Tax Rate - % 10.38 % 10.87 % 24.88 % - % - % - % - YoY % 0.00% -4.51% -56.31% 0.00% 0.00% 0.00% - Horiz. % 0.00% 41.72% 43.69% 100.00% - - -
Total Cost 0 40,910 22,778 12,822 14,792 14,792 - - YoY % 0.00% 79.60% 77.65% -13.32% 0.00% 0.00% - Horiz. % 0.00% 276.57% 153.99% 86.68% 100.00% 100.00% -
Net Worth - 37,163 37,100 18,479 20,839 - - - YoY % 0.00% 0.17% 100.76% -11.32% 0.00% 0.00% - Horiz. % 0.00% 178.33% 178.02% 88.68% 100.00% - -
Dividend 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 31/10/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 31/10/12 CAGR
Net Worth - 37,163 37,100 18,479 20,839 - - - YoY % 0.00% 0.17% 100.76% -11.32% 0.00% 0.00% - Horiz. % 0.00% 178.33% 178.02% 88.68% 100.00% - -
NOSH 590,421 412,933 530,000 307,999 347,333 347,333 255,608 14.53% YoY % 42.98% -22.09% 72.08% -11.32% 0.00% 35.89% - Horiz. % 230.99% 161.55% 207.35% 120.50% 135.89% 135.89% 100.00%
Ratio Analysis 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 31/10/12 CAGR
NP Margin - % 8.99 % 5.45 % 2.35 % -7.58 % -7.58 % - % - YoY % 0.00% 64.95% 131.91% 131.00% 0.00% 0.00% - Horiz. % 0.00% -118.60% -71.90% -31.00% 100.00% 100.00% -
ROE - % 0.76 % 0.29 % 1.67 % -5.00 % - % - % - YoY % 0.00% 162.07% -82.63% 133.40% 0.00% 0.00% - Horiz. % 0.00% -15.20% -5.80% -33.40% 100.00% - -
Per Share 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 31/10/12 CAGR
RPS - 10.89 4.55 4.26 3.96 3.96 - - YoY % 0.00% 139.34% 6.81% 7.58% 0.00% 0.00% - Horiz. % 0.00% 275.00% 114.90% 107.58% 100.00% 100.00% -
EPS 0.00 0.08 0.02 0.10 -0.30 -0.30 - - YoY % 0.00% 300.00% -80.00% 133.33% 0.00% 0.00% - Horiz. % -0.00% -26.67% -6.67% -33.33% 100.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS - 0.0900 0.0700 0.0600 0.0600 - - - YoY % 0.00% 28.57% 16.67% 0.00% 0.00% 0.00% - Horiz. % 0.00% 150.00% 116.67% 100.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 767,087 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 31/10/12 CAGR
RPS - 5.86 3.14 1.71 1.79 1.79 - - YoY % 0.00% 86.62% 83.63% -4.47% 0.00% 0.00% - Horiz. % 0.00% 327.37% 175.42% 95.53% 100.00% 100.00% -
EPS 0.00 0.04 0.01 0.04 -0.14 -0.14 - - YoY % 0.00% 300.00% -75.00% 128.57% 0.00% 0.00% - Horiz. % -0.00% -28.57% -7.14% -28.57% 100.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS - 0.0484 0.0484 0.0241 0.0272 - - - YoY % 0.00% 0.00% 100.83% -11.40% 0.00% 0.00% - Horiz. % 0.00% 177.94% 177.94% 88.60% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 31/10/12 CAGR
Date 31/12/18 31/10/16 30/10/15 31/10/14 31/10/13 31/12/13 31/10/12 -
Price 0.1000 0.1750 0.1200 0.2200 0.1350 0.1250 0.0900 -
P/RPS 0.00 1.61 2.64 5.16 3.41 3.16 0.00 - YoY % 0.00% -39.02% -48.84% 51.32% 7.91% 0.00% - Horiz. % 0.00% 50.95% 83.54% 163.29% 107.91% 100.00% -
P/EPS 0.00 254.45 600.00 220.00 -45.00 -41.67 0.00 - YoY % 0.00% -57.59% 172.73% 588.89% -7.99% 0.00% - Horiz. % -0.00% -610.63% -1,439.88% -527.96% 107.99% 100.00% -
EY 0.00 0.39 0.17 0.45 -2.22 -2.40 0.00 - YoY % 0.00% 129.41% -62.22% 120.27% 7.50% 0.00% - Horiz. % -0.00% -16.25% -7.08% -18.75% 92.50% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 1.94 1.71 3.67 2.25 0.00 0.00 - YoY % 0.00% 13.45% -53.41% 63.11% 0.00% 0.00% - Horiz. % 0.00% 86.22% 76.00% 163.11% 100.00% - -
Price Multiplier on Announcement Date 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 31/10/12 CAGR
Date - 20/12/16 28/12/15 19/12/14 13/12/13 - - -
Price 0.0000 0.1500 0.1150 0.2150 0.1300 0.0000 0.0000 -
P/RPS 0.00 1.38 2.53 5.04 3.28 0.00 0.00 - YoY % 0.00% -45.45% -49.80% 53.66% 0.00% 0.00% - Horiz. % 0.00% 42.07% 77.13% 153.66% 100.00% - -
P/EPS 0.00 218.10 575.00 215.00 -43.33 0.00 0.00 - YoY % 0.00% -62.07% 167.44% 596.19% 0.00% 0.00% - Horiz. % -0.00% -503.35% -1,327.03% -496.19% 100.00% - -
EY 0.00 0.46 0.17 0.47 -2.31 0.00 0.00 - YoY % 0.00% 170.59% -63.83% 120.35% 0.00% 0.00% - Horiz. % -0.00% -19.91% -7.36% -20.35% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 1.67 1.64 3.58 2.17 0.00 0.00 - YoY % 0.00% 1.83% -54.19% 64.98% 0.00% 0.00% - Horiz. % 0.00% 76.96% 75.58% 164.98% 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 
