[TDEX] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -169.19%
YoY- -212.79%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 8,972 7,417 3,314 2,037 4,207 6,992 3,429 89.99%
PBT 6,652 2,347 80 -1,330 1,868 4,099 1,264 202.86%
Tax -2 -8 -31 16 31 -6 -6 -51.95%
NP 6,650 2,339 49 -1,314 1,899 4,093 1,258 203.76%
-
NP to SH 6,650 2,339 49 -1,314 1,899 4,093 1,258 203.76%
-
Tax Rate 0.03% 0.34% 38.75% - -1.66% 0.15% 0.47% -
Total Cost 2,322 5,078 3,265 3,351 2,308 2,899 2,171 4.58%
-
Net Worth 47,894 41,030 35,361 38,532 39,861 37,886 20,202 77.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 47,894 41,030 35,361 38,532 39,861 37,886 20,202 77.89%
NOSH 178,310 178,549 163,333 177,567 178,269 177,956 106,610 40.94%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 74.12% 31.54% 1.48% -64.51% 45.14% 58.54% 36.69% -
ROE 13.88% 5.70% 0.14% -3.41% 4.76% 10.80% 6.23% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.03 4.15 2.03 1.15 2.36 3.93 3.22 34.66%
EPS 3.73 1.31 0.03 -0.74 1.07 2.30 1.18 115.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2298 0.2165 0.217 0.2236 0.2129 0.1895 26.20%
Adjusted Per Share Value based on latest NOSH - 177,567
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.06 0.88 0.39 0.24 0.50 0.83 0.41 88.48%
EPS 0.79 0.28 0.01 -0.16 0.23 0.49 0.15 203.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0487 0.0419 0.0457 0.0473 0.0449 0.024 77.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.22 0.22 0.23 0.24 0.25 0.19 0.23 -
P/RPS 4.37 5.30 11.34 20.92 10.59 4.84 7.15 -28.00%
P/EPS 5.90 16.79 766.67 -32.43 23.47 8.26 19.49 -54.94%
EY 16.95 5.95 0.13 -3.08 4.26 12.11 5.13 121.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 1.06 1.11 1.12 0.89 1.21 -22.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 25/08/08 26/05/08 26/02/08 -
Price 0.32 0.22 0.20 0.23 0.26 0.27 0.19 -
P/RPS 6.36 5.30 9.86 20.05 11.02 6.87 5.91 5.01%
P/EPS 8.58 16.79 666.67 -31.08 24.41 11.74 16.10 -34.29%
EY 11.65 5.95 0.15 -3.22 4.10 8.52 6.21 52.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.96 0.92 1.06 1.16 1.27 1.00 12.30%

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