[TDEX] QoQ Annualized Quarter Result on 31-Mar-2012

Stock
[TDEX] TECHNODEX BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- 9.09%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,134 10,312 6,862 14,213 13,029 15,661 18,152 -52.49%
PBT -5,044 -1,824 -6,288 2,106 1,931 3,196 4,514 -
Tax 0 0 0 51 47 -1 -2 -
NP -5,044 -1,824 -6,288 2,157 1,978 3,194 4,512 -
-
NP to SH -5,044 -1,824 -6,288 2,157 1,978 3,194 4,512 -
-
Tax Rate - - - -2.42% -2.43% 0.03% 0.04% -
Total Cost 12,178 12,136 13,150 12,055 11,051 12,466 13,640 -8.63%
-
Net Worth 17,892 0 20,448 20,311 20,905 20,537 20,931 -11.75%
Dividend
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 17,892 0 20,448 20,311 20,905 20,537 20,931 -11.75%
NOSH 255,608 253,333 255,609 253,898 232,282 228,190 232,577 7.81%
Ratio Analysis
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -70.70% -17.69% -91.64% 15.18% 15.18% 20.40% 24.86% -
ROE -28.19% 0.00% -30.75% 10.62% 9.46% 15.56% 21.56% -
Per Share
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.79 4.07 2.68 5.60 5.61 6.86 7.80 -55.92%
EPS -1.97 -0.72 -2.46 0.85 0.78 1.40 1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.00 0.08 0.08 0.09 0.09 0.09 -18.15%
Adjusted Per Share Value based on latest NOSH - 253,898
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.85 1.22 0.81 1.68 1.54 1.86 2.15 -52.26%
EPS -0.60 -0.22 -0.75 0.26 0.23 0.38 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.00 0.0242 0.0241 0.0248 0.0243 0.0248 -11.74%
Price Multiplier on Financial Quarter End Date
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/09/12 31/07/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.10 0.12 0.15 0.09 0.08 0.09 -
P/RPS 3.22 2.46 4.47 2.68 1.60 1.17 1.15 127.17%
P/EPS -4.56 -13.89 -4.88 17.65 10.57 5.71 4.64 -
EY -21.93 -7.20 -20.50 5.67 9.46 17.50 21.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.00 1.50 1.88 1.00 0.89 1.00 22.49%
Price Multiplier on Announcement Date
30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 29/11/12 - 17/08/12 30/05/12 29/02/12 25/11/11 26/08/11 -
Price 0.09 0.00 0.10 0.12 0.18 0.09 0.08 -
P/RPS 3.22 0.00 3.73 2.14 3.21 1.31 1.03 148.02%
P/EPS -4.56 0.00 -4.07 14.12 21.14 6.43 4.12 -
EY -21.93 0.00 -24.60 7.08 4.73 15.56 24.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.00 1.25 1.50 2.00 1.00 0.89 34.42%

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