[TDEX] QoQ Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 112.68%
YoY- 403.33%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 25,088 14,552 53,514 39,576 22,475 7,209 23,973 3.06%
PBT 1,253 516 2,885 2,645 2,254 1,084 2,324 -33.68%
Tax -225 -104 -531 -372 -234 -205 -251 -7.01%
NP 1,028 412 2,354 2,273 2,020 879 2,073 -37.26%
-
NP to SH 221 78 447 302 142 69 289 -16.33%
-
Tax Rate 17.96% 20.16% 18.41% 14.06% 10.38% 18.91% 10.80% -
Total Cost 24,060 14,140 51,160 37,303 20,455 6,330 21,900 6.45%
-
Net Worth 39,780 35,100 37,163 37,163 37,163 30,856 29,699 21.44%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 39,780 35,100 37,163 37,163 37,163 30,856 29,699 21.44%
NOSH 441,999 390,000 412,933 412,933 412,933 412,933 371,250 12.29%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 4.10% 2.83% 4.40% 5.74% 8.99% 12.19% 8.65% -
ROE 0.56% 0.22% 1.20% 0.81% 0.38% 0.22% 0.97% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 5.68 3.73 12.96 9.58 5.44 1.87 6.46 -8.19%
EPS 0.05 0.02 0.11 0.07 0.04 0.02 0.08 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 412,933
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 2.97 1.72 6.34 4.69 2.66 0.85 2.84 3.02%
EPS 0.03 0.01 0.05 0.04 0.02 0.01 0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0416 0.044 0.044 0.044 0.0366 0.0352 21.36%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.15 0.145 0.165 0.145 0.175 0.155 0.12 -
P/RPS 2.64 3.89 1.27 1.51 3.22 8.29 1.86 26.21%
P/EPS 300.00 725.00 152.43 198.26 508.90 866.44 154.15 55.68%
EY 0.33 0.14 0.66 0.50 0.20 0.12 0.65 -36.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.61 1.83 1.61 1.94 1.94 1.50 7.39%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 19/12/17 27/09/17 30/06/17 29/03/17 20/12/16 26/09/16 29/06/16 -
Price 0.14 0.145 0.17 0.17 0.15 0.165 0.135 -
P/RPS 2.47 3.89 1.31 1.77 2.76 8.83 2.09 11.74%
P/EPS 280.00 725.00 157.04 232.45 436.20 922.34 173.42 37.50%
EY 0.36 0.14 0.64 0.43 0.23 0.11 0.58 -27.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.61 1.89 1.89 1.67 2.06 1.69 -5.18%

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