[TDEX] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 10,274 9,604 7,782 0 0 0 3,068 123.34%
PBT 4,714 4,096 5,081 0 0 0 1,687 98.01%
Tax -20 -8 0 0 0 0 -4 191.54%
NP 4,694 4,088 5,081 0 0 0 1,683 97.77%
-
NP to SH 4,694 4,088 5,081 0 0 0 1,476 115.80%
-
Tax Rate 0.42% 0.20% 0.00% - - - 0.24% -
Total Cost 5,580 5,516 2,701 0 0 0 1,385 152.55%
-
Net Worth 20,920 18,249 12,260 0 0 0 3,064 258.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 20,920 18,249 12,260 0 0 0 3,064 258.64%
NOSH 74,984 69,523 57,025 24,356 24,356 24,356 24,356 111.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 45.69% 42.57% 65.29% 0.00% 0.00% 0.00% 54.86% -
ROE 22.44% 22.40% 41.44% 0.00% 0.00% 0.00% 48.17% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.70 13.81 13.65 0.00 0.00 0.00 12.60 5.72%
EPS 6.26 5.88 8.91 0.00 0.00 0.00 6.06 2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.279 0.2625 0.215 0.00 0.00 0.00 0.1258 69.81%
Adjusted Per Share Value based on latest NOSH - 0
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.22 1.14 0.92 0.00 0.00 0.00 0.36 125.11%
EPS 0.56 0.48 0.60 0.00 0.00 0.00 0.17 120.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0248 0.0216 0.0145 0.00 0.00 0.00 0.0036 260.77%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 - - - - - -
Price 0.59 0.43 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.31 3.11 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.42 7.31 0.00 0.00 0.00 0.00 0.00 -
EY 10.61 13.67 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.64 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 24/11/06 18/08/06 - - - - -
Price 0.50 0.54 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.65 3.91 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.99 9.18 0.00 0.00 0.00 0.00 0.00 -
EY 12.52 10.89 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.06 0.00 0.00 0.00 0.00 0.00 -

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