[TDEX] QoQ 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- 119.18%
YoY- 3100.0%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 10,536 14,552 13,938 17,101 15,266 7,209 5,814 48.47%
PBT 737 516 240 391 1,170 1,084 768 -2.70%
Tax -121 -104 -159 -138 -29 -205 -171 -20.54%
NP 616 412 81 253 1,141 879 597 2.10%
-
NP to SH 143 78 145 160 73 69 229 -26.87%
-
Tax Rate 16.42% 20.16% 66.25% 35.29% 2.48% 18.91% 22.27% -
Total Cost 9,920 14,140 13,857 16,848 14,125 6,330 5,217 53.30%
-
Net Worth 42,900 35,100 37,163 37,163 37,163 30,856 31,599 22.54%
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 42,900 35,100 37,163 37,163 37,163 30,856 31,599 22.54%
NOSH 476,666 390,000 412,933 412,933 412,933 412,933 395,000 13.30%
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 5.85% 2.83% 0.58% 1.48% 7.47% 12.19% 10.27% -
ROE 0.33% 0.22% 0.39% 0.43% 0.20% 0.22% 0.72% -
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 2.21 3.73 3.38 4.14 3.70 1.87 1.47 31.13%
EPS 0.03 0.02 0.04 0.04 0.02 0.02 0.06 -36.92%
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 1.25 1.72 1.65 2.03 1.81 0.85 0.69 48.44%
EPS 0.02 0.01 0.02 0.02 0.01 0.01 0.03 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0416 0.044 0.044 0.044 0.0366 0.0374 22.57%
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 6.79 3.89 4.89 3.50 4.73 8.29 8.15 -11.43%
P/EPS 500.00 725.00 469.89 374.22 989.91 866.44 206.99 79.74%
EY 0.20 0.14 0.21 0.27 0.10 0.12 0.48 -44.12%
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 6.33 3.89 5.04 4.10 4.06 8.83 9.17 -21.84%
P/EPS 466.67 725.00 484.13 438.74 848.49 922.34 232.86 58.75%
EY 0.21 0.14 0.21 0.23 0.12 0.11 0.43 -37.90%
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