[TDEX] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 57.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Revenue 12,636 13,093 13,750 13,750 12,896 8,107 6,071 96.86%
PBT -366 -650 -1,042 -1,042 -2,468 -9,616 -3,120 -86.19%
Tax -71 0 0 0 0 31 26 -
NP -437 -650 -1,042 -1,042 -2,468 -9,585 -3,093 -83.60%
-
NP to SH -437 -650 -1,042 -1,042 -2,468 -9,285 -3,093 -83.60%
-
Tax Rate - - - - - - - -
Total Cost 13,073 13,743 14,792 14,792 15,364 17,692 9,164 38.85%
-
Net Worth 20,169 20,914 0 20,839 12,854 12,931 20,476 -1.38%
Dividend
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Net Worth 20,169 20,914 0 20,839 12,854 12,931 20,476 -1.38%
NOSH 336,153 348,571 347,333 347,333 257,083 255,384 255,957 28.64%
Ratio Analysis
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
NP Margin -3.46% -4.97% -7.58% -7.58% -19.14% -118.23% -50.95% -
ROE -2.17% -3.11% 0.00% -5.00% -19.20% -71.80% -15.11% -
Per Share
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 3.76 3.76 3.96 3.96 5.02 3.13 2.37 53.18%
EPS -0.13 -0.19 -0.30 -0.30 -0.96 -3.59 -1.21 -87.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.00 0.06 0.05 0.05 0.08 -23.34%
Adjusted Per Share Value based on latest NOSH - 320,000
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 1.50 1.55 1.63 1.63 1.53 0.96 0.72 97.03%
EPS -0.05 -0.08 -0.12 -0.12 -0.29 -1.10 -0.37 -84.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0248 0.00 0.0247 0.0152 0.0153 0.0243 -1.52%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 30/04/14 30/01/14 31/12/13 31/10/13 31/07/13 30/04/13 29/03/13 -
Price 0.235 0.16 0.125 0.135 0.085 0.105 0.11 -
P/RPS 6.25 4.26 3.16 3.41 1.69 3.35 4.64 31.68%
P/EPS -180.77 -85.71 -41.67 -45.00 -8.85 -2.92 -9.10 1483.05%
EY -0.55 -1.17 -2.40 -2.22 -11.29 -34.19 -10.99 -93.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 2.67 0.00 2.25 1.70 2.10 1.38 162.40%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 27/06/14 20/03/14 - 13/12/13 20/09/13 28/06/13 31/05/13 -
Price 0.205 0.17 0.00 0.13 0.11 0.10 0.11 -
P/RPS 5.45 4.53 0.00 3.28 2.19 3.19 4.64 16.03%
P/EPS -157.69 -91.07 0.00 -43.33 -11.46 -2.79 -9.10 1295.33%
EY -0.63 -1.10 0.00 -2.31 -8.73 -35.90 -10.99 -92.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 2.83 0.00 2.17 2.20 2.00 1.38 131.31%

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