[TDEX] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -191.0%
YoY- -488.06%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,746 9,076 4,544 8,367 7,553 7,351 315 1013.68%
PBT 2,397 2,257 1,010 -31,192 -10,697 -4,419 -3,088 -
Tax -1 -1 -1 -47 -38 -29 -9 -76.85%
NP 2,396 2,256 1,009 -31,239 -10,735 -4,448 -3,097 -
-
NP to SH 2,396 2,256 1,009 -31,239 -10,735 -4,448 -3,097 -
-
Tax Rate 0.04% 0.04% 0.10% - - - - -
Total Cost 9,350 6,820 3,535 39,606 18,288 11,799 3,412 95.70%
-
Net Worth 20,537 20,931 20,638 16,731 34,693 39,270 38,813 -34.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 20,537 20,931 20,638 16,731 34,693 39,270 38,813 -34.55%
NOSH 228,190 232,577 229,318 209,148 205,651 200,360 191,103 12.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.40% 24.86% 22.21% -373.36% -142.13% -60.51% -983.17% -
ROE 11.67% 10.78% 4.89% -186.70% -30.94% -11.33% -7.98% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.15 3.90 1.98 4.00 3.67 3.67 0.16 909.73%
EPS 1.05 0.97 0.44 -15.01 -5.22 -2.22 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.1687 0.196 0.2031 -41.84%
Adjusted Per Share Value based on latest NOSH - 227,263
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.39 1.08 0.54 0.99 0.90 0.87 0.04 962.59%
EPS 0.28 0.27 0.12 -3.71 -1.27 -0.53 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0248 0.0245 0.0198 0.0412 0.0466 0.046 -34.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.08 0.09 0.13 0.16 0.18 0.20 0.23 -
P/RPS 1.55 2.31 6.56 4.00 4.90 5.45 139.54 -95.00%
P/EPS 7.62 9.28 29.55 -1.07 -3.45 -9.01 -14.19 -
EY 13.13 10.78 3.38 -93.35 -29.00 -11.10 -7.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 1.44 2.00 1.07 1.02 1.13 -14.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 30/05/11 28/02/11 30/11/10 30/08/10 10/05/10 -
Price 0.09 0.08 0.09 0.14 0.16 0.20 0.23 -
P/RPS 1.75 2.05 4.54 3.50 4.36 5.45 139.54 -94.58%
P/EPS 8.57 8.25 20.45 -0.94 -3.07 -9.01 -14.19 -
EY 11.67 12.13 4.89 -106.69 -32.63 -11.10 -7.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 1.00 1.75 0.95 1.02 1.13 -7.81%

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