[TDEX] QoQ Quarter Result on 31-Oct-2015 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- -42.86%
YoY- -69.23%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 7,209 5,814 6,322 6,410 5,635 9,489 4,109 45.51%
PBT 1,084 768 818 292 446 550 15 1639.50%
Tax -205 -171 0 30 -110 -327 -64 117.44%
NP 879 597 818 322 336 223 -49 -
-
NP to SH 69 229 5 20 35 -238 -167 -
-
Tax Rate 18.91% 22.27% 0.00% -10.27% 24.66% 59.45% 426.67% -
Total Cost 6,330 5,217 5,504 6,088 5,299 9,266 4,158 32.37%
-
Net Worth 30,856 31,599 15,999 14,000 24,500 27,766 23,379 20.34%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 30,856 31,599 15,999 14,000 24,500 27,766 23,379 20.34%
NOSH 412,933 395,000 200,000 200,000 350,000 396,666 333,999 15.20%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 12.19% 10.27% 12.94% 5.02% 5.96% 2.35% -1.19% -
ROE 0.22% 0.72% 0.03% 0.14% 0.14% -0.86% -0.71% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 1.87 1.47 3.16 3.21 1.61 2.39 1.23 32.25%
EPS 0.02 0.06 0.00 0.01 0.01 -0.06 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.07 0.07 0.07 0.07 9.31%
Adjusted Per Share Value based on latest NOSH - 200,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 0.85 0.69 0.75 0.76 0.67 1.12 0.49 44.42%
EPS 0.01 0.03 0.00 0.00 0.00 -0.03 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0374 0.019 0.0166 0.029 0.0329 0.0277 20.43%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.155 0.12 0.11 0.12 0.125 0.13 0.15 -
P/RPS 8.29 8.15 3.48 3.74 7.76 5.43 12.19 -22.68%
P/EPS 866.44 206.99 4,400.00 1,200.00 1,250.00 -216.67 -300.00 -
EY 0.12 0.48 0.02 0.08 0.08 -0.46 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.50 1.38 1.71 1.79 1.86 2.14 -6.33%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 26/09/16 29/06/16 28/03/16 28/12/15 29/09/15 30/06/15 31/03/15 -
Price 0.165 0.135 0.11 0.115 0.11 0.13 0.14 -
P/RPS 8.83 9.17 3.48 3.59 6.83 5.43 11.38 -15.57%
P/EPS 922.34 232.86 4,400.00 1,150.00 1,100.00 -216.67 -280.00 -
EY 0.11 0.43 0.02 0.09 0.09 -0.46 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.69 1.38 1.64 1.57 1.86 2.00 1.99%

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