[TDEX] YoY TTM Result on 2014-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 31/10/12 CAGR
Revenue 27,469 34,611 25,643 12,455 8,136 10,526 6,205 27.27% YoY % -20.64% 34.97% 105.89% 53.09% -22.71% 69.64% - Horiz. % 442.69% 557.79% 413.26% 200.73% 131.12% 169.64% 100.00%
PBT -2,809 3,840 1,303 271 373 -425 -2,731 0.46% YoY % -173.15% 194.70% 380.81% -27.35% 187.76% 84.44% - Horiz. % 102.86% -140.61% -47.71% -9.92% -13.66% 15.56% 100.00%
Tax 0 -405 -471 -52 31 0 0 - YoY % 0.00% 14.01% -805.77% -267.74% 0.00% 0.00% - Horiz. % 0.00% -1,306.45% -1,519.35% -167.74% 100.00% - -
NP -2,809 3,435 832 219 404 -425 -2,731 0.46% YoY % -181.78% 312.86% 279.91% -45.79% 195.06% 84.44% - Horiz. % 102.86% -125.78% -30.47% -8.02% -14.79% 15.56% 100.00%
NP to SH -2,597 376 -350 219 404 -425 -2,731 -0.81% YoY % -790.69% 207.43% -259.82% -45.79% 195.06% 84.44% - Horiz. % 95.09% -13.77% 12.82% -8.02% -14.79% 15.56% 100.00%
Tax Rate - % 10.55 % 36.15 % 19.19 % -8.31 % - % - % - YoY % 0.00% -70.82% 88.38% 330.93% 0.00% 0.00% - Horiz. % 0.00% -126.96% -435.02% -230.93% 100.00% - -
Total Cost 30,278 31,176 24,811 12,236 7,732 10,951 8,936 21.87% YoY % -2.88% 25.65% 102.77% 58.25% -29.39% 22.55% - Horiz. % 338.83% 348.88% 277.65% 136.93% 86.53% 122.55% 100.00%
Net Worth - 37,163 14,000 19,499 19,199 - - - YoY % 0.00% 165.46% -28.21% 1.56% 0.00% 0.00% - Horiz. % 0.00% 193.56% 72.92% 101.56% 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 0 0 0 0 0 0 0 - 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 14,000 19,499 19,199 - - - YoY % 0.00% 165.46% -28.21% 1.56% 0.00% 0.00% - Horiz. % 0.00% 193.56% 72.92% 101.56% 100.00% - -
NOSH 590,421 412,933 200,000 325,000 320,000 320,000 251,600 14.83% YoY % 42.98% 106.47% -38.46% 1.56% 0.00% 27.19% - Horiz. % 234.67% 164.12% 79.49% 129.17% 127.19% 127.19% 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 -10.23 % 9.92 % 3.24 % 1.76 % 4.97 % -4.04 % -44.01 % -21.06% YoY % -203.12% 206.17% 84.09% -64.59% 223.02% 90.82% - Horiz. % 23.24% -22.54% -7.36% -4.00% -11.29% 9.18% 100.00%
ROE - % 1.01 % -2.50 % 1.12 % 2.10 % - % - % - YoY % 0.00% 140.40% -323.21% -46.67% 0.00% 0.00% - Horiz. % 0.00% 48.10% -119.05% 53.33% 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 4.65 8.38 12.82 3.83 2.54 3.29 2.47 10.80% YoY % -44.51% -34.63% 234.73% 50.79% -22.80% 33.20% - Horiz. % 188.26% 339.27% 519.03% 155.06% 102.83% 133.20% 100.00%
EPS -0.44 0.09 -0.18 0.07 0.13 -0.13 -1.09 -13.67% YoY % -588.89% 150.00% -357.14% -46.15% 200.00% 88.07% - Horiz. % 40.37% -8.26% 16.51% -6.42% -11.93% 11.93% 100.00%
DPS 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. % - - - - - - -
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 3.58 4.51 3.34 1.62 1.06 1.37 0.81 27.23% YoY % -20.62% 35.03% 106.17% 52.83% -22.63% 69.14% - Horiz. % 441.98% 556.79% 412.35% 200.00% 130.86% 169.14% 100.00%
EPS -0.34 0.05 -0.05 0.03 0.05 -0.06 -0.36 -0.92% YoY % -780.00% 200.00% -266.67% -40.00% 183.33% 83.33% - Horiz. % 94.44% -13.89% 13.89% -8.33% -13.89% 16.67% 100.00%
DPS 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. % - - - - - - -
NAPS - 0.0484 0.0183 0.0254 0.0250 - - - YoY % 0.00% 164.48% -27.95% 1.60% 0.00% 0.00% - Horiz. % 0.00% 193.60% 73.20% 101.60% 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 2.15 2.09 0.94 5.74 5.31 3.80 3.65 -8.22% YoY % 2.87% 122.34% -83.62% 8.10% 39.74% 4.11% - Horiz. % 58.90% 57.26% 25.75% 157.26% 145.48% 104.11% 100.00%
P/EPS -22.73 192.19 -68.57 326.48 106.93 -94.12 -8.29 17.76% YoY % -111.83% 380.28% -121.00% 205.32% 213.61% -1,035.34% - Horiz. % 274.19% -2,318.34% 827.14% -3,938.24% -1,289.87% 1,135.34% 100.00%
EY -4.40 0.52 -1.46 0.31 0.94 -1.06 -12.06 -15.08% YoY % -946.15% 135.62% -570.97% -67.02% 188.68% 91.21% - Horiz. % 36.48% -4.31% 12.11% -2.57% -7.79% 8.79% 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 1.79 0.90 5.61 5.11 0.00 0.00 - YoY % 0.00% 98.89% -83.96% 9.78% 0.00% 0.00% - Horiz. % 0.00% 35.03% 17.61% 109.78% 100.00% - -
P/EPS 0.00 164.73 -65.71 319.06 102.97 0.00 0.00 - YoY % 0.00% 350.69% -120.59% 209.86% 0.00% 0.00% - Horiz. % 0.00% 159.98% -63.81% 309.86% 100.00% - -
EY 0.00 0.61 -1.52 0.31 0.97 0.00 0.00 - YoY % 0.00% 140.13% -590.32% -68.04% 0.00% 0.00% - Horiz. % 0.00% 62.89% -156.70% 31.96% 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 
