[TDEX] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -82.55%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 56,433 41,932 25,088 14,552 53,514 39,576 22,475 85.04%
PBT -1,368 1,542 1,253 516 2,885 2,645 2,254 -
Tax -525 -325 -225 -104 -531 -372 -234 71.63%
NP -1,893 1,217 1,028 412 2,354 2,273 2,020 -
-
NP to SH -1,747 1,201 221 78 447 302 142 -
-
Tax Rate - 21.08% 17.96% 20.16% 18.41% 14.06% 10.38% -
Total Cost 58,326 40,715 24,060 14,140 51,160 37,303 20,455 101.46%
-
Net Worth 43,480 43,480 39,780 35,100 37,163 37,163 37,163 11.06%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 43,480 43,480 39,780 35,100 37,163 37,163 37,163 11.06%
NOSH 543,505 543,505 441,999 390,000 412,933 412,933 412,933 20.16%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -3.35% 2.90% 4.10% 2.83% 4.40% 5.74% 8.99% -
ROE -4.02% 2.76% 0.56% 0.22% 1.20% 0.81% 0.38% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 10.38 7.72 5.68 3.73 12.96 9.58 5.44 54.02%
EPS -0.32 0.22 0.05 0.02 0.11 0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.09 0.09 0.09 -7.57%
Adjusted Per Share Value based on latest NOSH - 390,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 6.69 4.97 2.97 1.72 6.34 4.69 2.66 85.25%
EPS -0.21 0.14 0.03 0.01 0.05 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0515 0.0471 0.0416 0.044 0.044 0.044 11.09%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.12 0.13 0.15 0.145 0.165 0.145 0.175 -
P/RPS 1.16 1.69 2.64 3.89 1.27 1.51 3.22 -49.46%
P/EPS -37.33 58.83 300.00 725.00 152.43 198.26 508.90 -
EY -2.68 1.70 0.33 0.14 0.66 0.50 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.63 1.67 1.61 1.83 1.61 1.94 -15.79%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 29/03/18 19/12/17 27/09/17 30/06/17 29/03/17 20/12/16 -
Price 0.12 0.135 0.14 0.145 0.17 0.17 0.15 -
P/RPS 1.16 1.75 2.47 3.89 1.31 1.77 2.76 -43.97%
P/EPS -37.33 61.09 280.00 725.00 157.04 232.45 436.20 -
EY -2.68 1.64 0.36 0.14 0.64 0.43 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.69 1.56 1.61 1.89 1.89 1.67 -6.92%

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