[TDEX] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 2.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Revenue 49,780 54,783 60,498 70,706 73,248 63,053 61,218 -13.53%
PBT -5,272 -10,261 -7,884 -4,170 -4,028 -12,597 -9,853 -35.58%
Tax 0 -62 0 0 0 -17 54 -
NP -5,272 -10,323 -7,884 -4,170 -4,028 -12,614 -9,798 -35.32%
-
NP to SH -4,420 -9,976 -7,601 -3,978 -4,100 -11,758 -9,036 -39.52%
-
Tax Rate - - - - - - - -
Total Cost 55,052 65,106 68,382 74,876 77,276 75,667 71,017 -16.39%
-
Net Worth 30,683 35,916 29,816 29,521 35,425 35,425 35,425 -9.61%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Net Worth 30,683 35,916 29,816 29,521 35,425 35,425 35,425 -9.61%
NOSH 767,087 767,087 680,087 590,421 590,421 590,421 590,421 20.21%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
NP Margin -10.59% -18.84% -13.03% -5.90% -5.50% -20.01% -16.01% -
ROE -14.41% -27.78% -25.49% -13.48% -11.57% -33.19% -25.51% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 6.49 7.63 10.15 11.98 12.41 10.68 10.37 -28.07%
EPS -0.56 -1.60 -1.28 -0.68 -0.68 -1.99 -1.53 -50.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.05 0.05 0.06 0.06 0.06 -24.81%
Adjusted Per Share Value based on latest NOSH - 590,421
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
RPS 5.90 6.50 7.18 8.39 8.69 7.48 7.26 -13.57%
EPS -0.52 -1.18 -0.90 -0.47 -0.49 -1.39 -1.07 -39.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0426 0.0354 0.035 0.042 0.042 0.042 -9.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 30/04/19 -
Price 0.16 0.06 0.045 0.055 0.055 0.075 0.07 -
P/RPS 2.47 0.79 0.44 0.46 0.44 0.70 0.68 147.72%
P/EPS -27.77 -4.32 -3.53 -8.16 -7.92 -3.77 -4.57 255.73%
EY -3.60 -23.15 -28.33 -12.25 -12.63 -26.55 -21.86 -71.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 1.20 0.90 1.10 0.92 1.25 1.17 137.38%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 30/04/19 CAGR
Date 19/11/20 27/08/20 21/05/20 25/02/20 29/11/19 23/08/19 27/06/19 -
Price 0.235 0.105 0.06 0.055 0.06 0.05 0.075 -
P/RPS 3.62 1.38 0.59 0.46 0.48 0.47 0.72 211.35%
P/EPS -40.78 -7.56 -4.71 -8.16 -8.64 -2.51 -4.90 343.80%
EY -2.45 -13.23 -21.24 -12.25 -11.57 -39.83 -20.41 -77.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.88 2.10 1.20 1.10 1.00 0.83 1.25 197.11%

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