[TDEX] QoQ Annualized Quarter Result on 30-Sep-2009

Stock
[TDEX] TECHNODEX BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009
Profit Trend
QoQ- -13.9%
YoY- 226.53%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 14,702 1,260 19,136 20,048 21,740 19,152 10,702 23.64%
PBT -8,838 -12,352 5,708 6,677 7,749 1,645 -2,500 132.60%
Tax -58 -36 -26 -26 -25 -34 -30 55.38%
NP -8,896 -12,388 5,682 6,650 7,724 1,611 -2,530 131.76%
-
NP to SH -8,896 -12,388 5,682 6,650 7,724 1,611 -2,530 131.76%
-
Tax Rate - - 0.46% 0.39% 0.32% 2.07% - -
Total Cost 23,598 13,648 13,454 13,398 14,016 17,541 13,232 47.21%
-
Net Worth 39,270 38,813 48,972 47,074 47,919 41,134 38,573 1.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 39,270 38,813 48,972 47,074 47,919 41,134 38,573 1.20%
NOSH 200,360 191,103 181,111 175,000 178,406 178,999 178,169 8.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -60.51% -983.17% 29.69% 33.17% 35.53% 8.41% -23.64% -
ROE -22.65% -31.92% 11.60% 14.13% 16.12% 3.92% -6.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.34 0.66 10.57 11.46 12.19 10.70 6.01 14.29%
EPS -4.44 -6.48 3.18 3.73 4.33 0.90 -1.42 114.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.2031 0.2704 0.269 0.2686 0.2298 0.2165 -6.43%
Adjusted Per Share Value based on latest NOSH - 175,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.74 0.15 2.27 2.38 2.58 2.27 1.27 23.42%
EPS -1.06 -1.47 0.67 0.79 0.92 0.19 -0.30 132.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.046 0.0581 0.0558 0.0568 0.0488 0.0458 1.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.20 0.23 0.29 0.26 0.22 0.22 0.23 -
P/RPS 2.73 34.88 2.74 2.27 1.81 2.06 3.83 -20.25%
P/EPS -4.50 -3.55 9.24 6.84 5.08 24.44 -16.20 -57.52%
EY -22.20 -28.18 10.82 14.62 19.68 4.09 -6.17 135.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.07 0.97 0.82 0.96 1.06 -2.53%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 10/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.20 0.23 0.27 0.29 0.32 0.22 0.20 -
P/RPS 2.73 34.88 2.56 2.53 2.63 2.06 3.33 -12.43%
P/EPS -4.50 -3.55 8.61 7.63 7.39 24.44 -14.08 -53.35%
EY -22.20 -28.18 11.62 13.10 13.53 4.09 -7.10 114.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.00 1.08 1.19 0.96 0.92 7.14%

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