[TDEX] QoQ Annualized Quarter Result on 31-Jan-2017 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 41.78%
YoY- 403.33%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 50,176 58,208 53,514 52,768 44,950 28,836 23,973 63.40%
PBT 2,506 2,064 2,885 3,526 4,508 4,336 2,324 5.14%
Tax -450 -416 -531 -496 -468 -820 -251 47.42%
NP 2,056 1,648 2,354 3,030 4,040 3,516 2,073 -0.54%
-
NP to SH 442 312 447 402 284 276 289 32.64%
-
Tax Rate 17.96% 20.16% 18.41% 14.07% 10.38% 18.91% 10.80% -
Total Cost 48,120 56,560 51,160 49,737 40,910 25,320 21,900 68.77%
-
Net Worth 39,780 35,100 37,163 37,163 37,163 30,856 29,699 21.44%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 39,780 35,100 37,163 37,163 37,163 30,856 29,699 21.44%
NOSH 441,999 390,000 412,933 412,933 412,933 412,933 371,250 12.29%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 4.10% 2.83% 4.40% 5.74% 8.99% 12.19% 8.65% -
ROE 1.11% 0.89% 1.20% 1.08% 0.76% 0.89% 0.97% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 11.35 14.93 12.96 12.78 10.89 7.48 6.46 45.45%
EPS 0.10 0.08 0.11 0.09 0.08 0.08 0.08 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 412,933
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 5.95 6.90 6.34 6.25 5.33 3.42 2.84 63.51%
EPS 0.05 0.04 0.05 0.05 0.03 0.03 0.03 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0416 0.044 0.044 0.044 0.0366 0.0352 21.36%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.15 0.145 0.165 0.145 0.175 0.155 0.12 -
P/RPS 1.32 0.97 1.27 1.13 1.61 2.07 1.86 -20.38%
P/EPS 150.00 181.25 152.43 148.70 254.45 216.61 154.15 -1.79%
EY 0.67 0.55 0.66 0.67 0.39 0.46 0.65 2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.61 1.83 1.61 1.94 1.94 1.50 7.39%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 19/12/17 27/09/17 30/06/17 29/03/17 20/12/16 26/09/16 29/06/16 -
Price 0.14 0.145 0.17 0.17 0.15 0.165 0.135 -
P/RPS 1.23 0.97 1.31 1.33 1.38 2.21 2.09 -29.70%
P/EPS 140.00 181.25 157.04 174.33 218.10 230.59 173.42 -13.26%
EY 0.71 0.55 0.64 0.57 0.46 0.43 0.58 14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.61 1.89 1.89 1.67 2.06 1.69 -5.18%

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