[TDEX] QoQ Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 70.99%
YoY- -145.19%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,351 0 7,134 10,312 6,862 14,213 13,029 -51.15%
PBT -4,946 0 -5,044 -1,824 -6,288 2,106 1,931 -
Tax 0 0 0 0 0 51 47 -
NP -4,946 0 -5,044 -1,824 -6,288 2,157 1,978 -
-
NP to SH -4,946 0 -5,044 -1,824 -6,288 2,157 1,978 -
-
Tax Rate - - - - - -2.42% -2.43% -
Total Cost 11,297 0 12,178 12,136 13,150 12,055 11,051 2.21%
-
Net Worth 17,931 0 17,892 0 20,448 20,311 20,905 -14.19%
Dividend
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 17,931 0 17,892 0 20,448 20,311 20,905 -14.19%
NOSH 256,158 255,608 255,608 253,333 255,609 253,898 232,282 10.24%
Ratio Analysis
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -77.88% 0.00% -70.70% -17.69% -91.64% 15.18% 15.18% -
ROE -27.58% 0.00% -28.19% 0.00% -30.75% 10.62% 9.46% -
Per Share
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.48 0.00 2.79 4.07 2.68 5.60 5.61 -55.69%
EPS -1.93 0.00 -1.97 -0.72 -2.46 0.85 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.00 0.07 0.00 0.08 0.08 0.09 -22.16%
Adjusted Per Share Value based on latest NOSH - 253,333
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.75 0.00 0.85 1.22 0.81 1.69 1.55 -51.51%
EPS -0.59 0.00 -0.60 -0.22 -0.75 0.26 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.00 0.0212 0.00 0.0243 0.0241 0.0248 -14.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/12/12 31/10/12 28/09/12 31/07/12 29/06/12 30/03/12 30/12/11 -
Price 0.10 0.09 0.09 0.10 0.12 0.15 0.09 -
P/RPS 4.03 0.00 3.22 2.46 4.47 2.68 1.60 151.24%
P/EPS -5.18 0.00 -4.56 -13.89 -4.88 17.65 10.57 -
EY -19.31 0.00 -21.93 -7.20 -20.50 5.67 9.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 1.29 0.00 1.50 1.88 1.00 42.86%
Price Multiplier on Announcement Date
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/02/13 - 29/11/12 - 17/08/12 30/05/12 29/02/12 -
Price 0.115 0.00 0.09 0.00 0.10 0.12 0.18 -
P/RPS 4.64 0.00 3.22 0.00 3.73 2.14 3.21 44.40%
P/EPS -5.96 0.00 -4.56 0.00 -4.07 14.12 21.14 -
EY -16.79 0.00 -21.93 0.00 -24.60 7.08 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.00 1.29 0.00 1.25 1.50 2.00 -17.95%

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