[TDEX] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -318.01%
YoY- -868.96%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,367 10,070 14,702 1,260 19,136 20,048 21,740 -46.99%
PBT -31,192 -14,262 -8,838 -12,352 5,708 6,677 7,749 -
Tax -47 -50 -58 -36 -26 -26 -25 52.15%
NP -31,239 -14,313 -8,896 -12,388 5,682 6,650 7,724 -
-
NP to SH -31,239 -14,313 -8,896 -12,388 5,682 6,650 7,724 -
-
Tax Rate - - - - 0.46% 0.39% 0.32% -
Total Cost 39,606 24,383 23,598 13,648 13,454 13,398 14,016 99.49%
-
Net Worth 16,731 34,693 39,270 38,813 48,972 47,074 47,919 -50.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 16,731 34,693 39,270 38,813 48,972 47,074 47,919 -50.32%
NOSH 209,148 205,651 200,360 191,103 181,111 175,000 178,406 11.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -373.36% -142.13% -60.51% -983.17% 29.69% 33.17% 35.53% -
ROE -186.70% -41.26% -22.65% -31.92% 11.60% 14.13% 16.12% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.00 4.90 7.34 0.66 10.57 11.46 12.19 -52.32%
EPS -15.01 -6.96 -4.44 -6.48 3.18 3.73 4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.1687 0.196 0.2031 0.2704 0.269 0.2686 -55.30%
Adjusted Per Share Value based on latest NOSH - 191,172
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.99 1.19 1.74 0.15 2.27 2.38 2.58 -47.10%
EPS -3.71 -1.70 -1.06 -1.47 0.67 0.79 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0412 0.0466 0.046 0.0581 0.0558 0.0568 -50.37%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.16 0.18 0.20 0.23 0.29 0.26 0.22 -
P/RPS 4.00 3.68 2.73 34.88 2.74 2.27 1.81 69.41%
P/EPS -1.07 -2.59 -4.50 -3.55 9.24 6.84 5.08 -
EY -93.35 -38.67 -22.20 -28.18 10.82 14.62 19.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.07 1.02 1.13 1.07 0.97 0.82 80.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 10/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.14 0.16 0.20 0.23 0.27 0.29 0.32 -
P/RPS 3.50 3.27 2.73 34.88 2.56 2.53 2.63 20.92%
P/EPS -0.94 -2.30 -4.50 -3.55 8.61 7.63 7.39 -
EY -106.69 -43.50 -22.20 -28.18 11.62 13.10 13.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.95 1.02 1.13 1.00 1.08 1.19 29.22%

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