[TDEX] QoQ Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 37.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 CAGR
Revenue 13,130 14,928 12,636 13,093 13,750 13,750 12,896 1.44%
PBT 410 472 -366 -650 -1,042 -1,042 -2,468 -
Tax -102 -120 -71 0 0 0 0 -
NP 308 352 -437 -650 -1,042 -1,042 -2,468 -
-
NP to SH 308 352 -437 -650 -1,042 -1,042 -2,468 -
-
Tax Rate 24.88% 25.42% - - - - - -
Total Cost 12,822 14,576 13,073 13,743 14,792 14,792 15,364 -13.45%
-
Net Worth 18,479 17,599 20,169 20,914 0 20,839 12,854 33.63%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 CAGR
Net Worth 18,479 17,599 20,169 20,914 0 20,839 12,854 33.63%
NOSH 307,999 293,333 336,153 348,571 347,333 347,333 257,083 15.52%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 CAGR
NP Margin 2.35% 2.36% -3.46% -4.97% -7.58% -7.58% -19.14% -
ROE 1.67% 2.00% -2.17% -3.11% 0.00% -5.00% -19.20% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 4.26 5.09 3.76 3.76 3.96 3.96 5.02 -12.28%
EPS 0.10 0.12 -0.13 -0.19 -0.30 -0.30 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.00 0.06 0.05 15.67%
Adjusted Per Share Value based on latest NOSH - 330,000
31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 1.56 1.77 1.50 1.55 1.63 1.63 1.53 1.56%
EPS 0.04 0.04 -0.05 -0.08 -0.12 -0.12 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0209 0.0239 0.0248 0.00 0.0247 0.0152 33.86%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/12/13 31/10/13 31/07/13 -
Price 0.22 0.195 0.235 0.16 0.125 0.135 0.085 -
P/RPS 5.16 3.83 6.25 4.26 3.16 3.41 1.69 143.87%
P/EPS 220.00 162.50 -180.77 -85.71 -41.67 -45.00 -8.85 -
EY 0.45 0.62 -0.55 -1.17 -2.40 -2.22 -11.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.25 3.92 2.67 0.00 2.25 1.70 84.89%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 CAGR
Date 19/12/14 26/09/14 27/06/14 20/03/14 - 13/12/13 20/09/13 -
Price 0.215 0.21 0.205 0.17 0.00 0.13 0.11 -
P/RPS 5.04 4.13 5.45 4.53 0.00 3.28 2.19 94.58%
P/EPS 215.00 175.00 -157.69 -91.07 0.00 -43.33 -11.46 -
EY 0.47 0.57 -0.63 -1.10 0.00 -2.31 -8.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 3.50 3.42 2.83 0.00 2.17 2.20 47.53%

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