[TDEX] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -82.28%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 17,303 13,096 6,104 2,675 12,413 8,503 5,137 124.86%
PBT 8,401 6,533 2,434 1,170 6,616 4,472 2,357 133.51%
Tax 14 -17 -11 -5 -42 -15 -10 -
NP 8,415 6,516 2,423 1,165 6,574 4,457 2,347 134.44%
-
NP to SH 8,415 6,516 2,423 1,165 6,574 4,457 2,347 134.44%
-
Tax Rate -0.17% 0.26% 0.45% 0.43% 0.63% 0.34% 0.42% -
Total Cost 8,888 6,580 3,681 1,510 5,839 4,046 2,790 116.65%
-
Net Worth 30,359 17,042 15,203 27,999 25,986 23,387 20,920 28.20%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 30,359 17,042 15,203 27,999 25,986 23,387 20,920 28.20%
NOSH 135,656 80,049 80,231 79,794 77,432 76,580 74,984 48.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 48.63% 49.76% 39.70% 43.55% 52.96% 52.42% 45.69% -
ROE 27.72% 38.23% 15.94% 4.16% 25.30% 19.06% 11.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.76 16.36 7.61 3.35 16.03 11.10 6.85 51.45%
EPS 4.80 8.14 3.02 1.46 8.49 5.82 3.13 33.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2238 0.2129 0.1895 0.3509 0.3356 0.3054 0.279 -13.67%
Adjusted Per Share Value based on latest NOSH - 79,794
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.05 1.55 0.72 0.32 1.47 1.01 0.61 124.52%
EPS 1.00 0.77 0.29 0.14 0.78 0.53 0.28 133.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0202 0.018 0.0332 0.0308 0.0277 0.0248 28.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.19 0.23 0.57 0.50 0.50 0.59 -
P/RPS 1.96 1.16 3.02 17.00 3.12 4.50 8.61 -62.75%
P/EPS 4.03 2.33 7.62 39.04 5.89 8.59 18.85 -64.27%
EY 24.81 42.84 13.13 2.56 16.98 11.64 5.31 179.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.89 1.21 1.62 1.49 1.64 2.11 -34.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 26/02/08 23/11/07 28/08/07 22/05/07 13/02/07 -
Price 0.26 0.27 0.19 0.51 0.52 0.53 0.50 -
P/RPS 2.04 1.65 2.50 15.21 3.24 4.77 7.30 -57.28%
P/EPS 4.19 3.32 6.29 34.93 6.12 9.11 15.97 -59.05%
EY 23.86 30.15 15.89 2.86 16.33 10.98 6.26 144.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.27 1.00 1.45 1.55 1.74 1.79 -25.13%

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