[TDEX] QoQ Quarter Result on 31-Oct-2014 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
19-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -26.14%
YoY- -32.29%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 5,635 9,489 4,109 2,833 3,732 2,816 2,945 54.30%
PBT 446 550 15 87 118 121 33 470.10%
Tax -110 -327 -64 -22 -30 -71 0 -
NP 336 223 -49 65 88 50 33 371.76%
-
NP to SH 35 -238 -167 65 88 50 33 4.01%
-
Tax Rate 24.66% 59.45% 426.67% 25.29% 25.42% 58.68% 0.00% -
Total Cost 5,299 9,266 4,158 2,768 3,644 2,766 2,912 49.21%
-
Net Worth 24,500 27,766 23,379 19,499 17,599 29,999 19,799 15.30%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 24,500 27,766 23,379 19,499 17,599 29,999 19,799 15.30%
NOSH 350,000 396,666 333,999 325,000 293,333 500,000 330,000 4.01%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 5.96% 2.35% -1.19% 2.29% 2.36% 1.78% 1.12% -
ROE 0.14% -0.86% -0.71% 0.33% 0.50% 0.17% 0.17% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 1.61 2.39 1.23 0.87 1.27 0.56 0.89 48.62%
EPS 0.01 -0.06 -0.05 0.02 0.03 0.01 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.06 0.06 0.06 0.06 10.85%
Adjusted Per Share Value based on latest NOSH - 325,000
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 0.67 1.12 0.49 0.34 0.44 0.33 0.35 54.35%
EPS 0.00 -0.03 -0.02 0.01 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0329 0.0277 0.0231 0.0209 0.0356 0.0235 15.09%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.125 0.13 0.15 0.22 0.195 0.235 0.16 -
P/RPS 7.76 5.43 12.19 25.24 15.33 41.73 17.93 -42.87%
P/EPS 1,250.00 -216.67 -300.00 1,100.00 650.00 2,350.00 1,600.00 -15.21%
EY 0.08 -0.46 -0.33 0.09 0.15 0.04 0.06 21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.86 2.14 3.67 3.25 3.92 2.67 -23.45%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 31/03/15 19/12/14 26/09/14 27/06/14 20/03/14 -
Price 0.11 0.13 0.14 0.215 0.21 0.205 0.17 -
P/RPS 6.83 5.43 11.38 24.66 16.51 36.40 19.05 -49.62%
P/EPS 1,100.00 -216.67 -280.00 1,075.00 700.00 2,050.00 1,700.00 -25.24%
EY 0.09 -0.46 -0.36 0.09 0.14 0.05 0.06 31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.86 2.00 3.58 3.50 3.42 2.83 -32.55%

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