[TDEX] QoQ Annualized Quarter Result on 31-Jan-2016 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- -24.53%
YoY- 561.55%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 44,950 28,836 23,973 24,212 24,090 22,540 20,164 70.23%
PBT 4,508 4,336 2,324 2,074 1,472 1,784 770 223.09%
Tax -468 -820 -251 -106 -160 -440 -442 3.86%
NP 4,040 3,516 2,073 1,968 1,312 1,344 328 429.29%
-
NP to SH 284 276 289 80 106 140 -252 -
-
Tax Rate 10.38% 18.91% 10.80% 5.11% 10.87% 24.66% 57.40% -
Total Cost 40,910 25,320 21,900 22,244 22,778 21,196 19,836 61.67%
-
Net Worth 37,163 30,856 29,699 24,000 37,100 24,500 25,199 29.41%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 37,163 30,856 29,699 24,000 37,100 24,500 25,199 29.41%
NOSH 412,933 412,933 371,250 300,000 530,000 350,000 359,999 9.53%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 8.99% 12.19% 8.65% 8.13% 5.45% 5.96% 1.63% -
ROE 0.76% 0.89% 0.97% 0.33% 0.29% 0.57% -1.00% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 10.89 7.48 6.46 8.07 4.55 6.44 5.60 55.48%
EPS 0.08 0.08 0.08 0.03 0.02 0.04 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.07 0.07 0.07 18.14%
Adjusted Per Share Value based on latest NOSH - 200,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 5.33 3.42 2.84 2.87 2.86 2.67 2.39 70.28%
EPS 0.03 0.03 0.03 0.01 0.01 0.02 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0366 0.0352 0.0285 0.044 0.0291 0.0299 29.41%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.175 0.155 0.12 0.11 0.12 0.125 0.13 -
P/RPS 1.61 2.07 1.86 1.36 2.64 1.94 2.32 -21.52%
P/EPS 254.45 216.61 154.15 412.50 600.00 312.50 -185.71 -
EY 0.39 0.46 0.65 0.24 0.17 0.32 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.94 1.50 1.38 1.71 1.79 1.86 2.83%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 20/12/16 26/09/16 29/06/16 28/03/16 28/12/15 29/09/15 30/06/15 -
Price 0.15 0.165 0.135 0.11 0.115 0.11 0.13 -
P/RPS 1.38 2.21 2.09 1.36 2.53 1.71 2.32 -29.16%
P/EPS 218.10 230.59 173.42 412.50 575.00 275.00 -185.71 -
EY 0.46 0.43 0.58 0.24 0.17 0.36 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.06 1.69 1.38 1.64 1.57 1.86 -6.90%

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