[TDEX] QoQ TTM Result on 30-Apr-2014 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 165.82%
YoY- 48.28%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 CAGR
Revenue 13,619 12,455 13,273 13,192 13,471 10,526 8,136 50.90%
PBT 253 271 280 258 -392 -425 373 -26.65%
Tax -116 -52 -30 0 0 0 31 -
NP 137 219 250 258 -392 -425 404 -57.84%
-
NP to SH 19 219 250 258 -392 -425 404 -91.29%
-
Tax Rate 45.85% 19.19% 10.71% 0.00% - - -8.31% -
Total Cost 13,482 12,236 13,023 12,934 13,863 10,951 7,732 55.90%
-
Net Worth 23,379 19,499 17,599 29,999 19,799 0 19,199 17.03%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 CAGR
Net Worth 23,379 19,499 17,599 29,999 19,799 0 19,199 17.03%
NOSH 333,999 325,000 293,333 500,000 330,000 320,000 320,000 3.47%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 CAGR
NP Margin 1.01% 1.76% 1.88% 1.96% -2.91% -4.04% 4.97% -
ROE 0.08% 1.12% 1.42% 0.86% -1.98% 0.00% 2.10% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 CAGR
RPS 4.08 3.83 4.52 2.64 4.08 3.29 2.54 46.01%
EPS 0.01 0.07 0.09 0.05 -0.12 -0.13 0.13 -87.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.06 0.06 0.00 0.06 13.10%
Adjusted Per Share Value based on latest NOSH - 500,000
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 CAGR
RPS 1.62 1.48 1.57 1.56 1.60 1.25 0.97 50.62%
EPS 0.00 0.03 0.03 0.03 -0.05 -0.05 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0231 0.0209 0.0356 0.0235 0.00 0.0228 16.82%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/12/13 31/10/13 -
Price 0.15 0.22 0.195 0.235 0.16 0.125 0.135 -
P/RPS 3.68 5.74 4.31 8.91 3.92 3.80 5.31 -25.38%
P/EPS 2,636.84 326.48 228.80 455.43 -134.69 -94.12 106.93 1193.48%
EY 0.04 0.31 0.44 0.22 -0.74 -1.06 0.94 -91.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 3.67 3.25 3.92 2.67 0.00 2.25 -3.92%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 CAGR
Date 31/03/15 19/12/14 - - - - 13/12/13 -
Price 0.14 0.215 0.00 0.00 0.00 0.00 0.13 -
P/RPS 3.43 5.61 0.00 0.00 0.00 0.00 5.11 -27.26%
P/EPS 2,461.05 319.06 0.00 0.00 0.00 0.00 102.97 1161.58%
EY 0.04 0.31 0.00 0.00 0.00 0.00 0.97 -92.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 3.58 0.00 0.00 0.00 0.00 2.17 -6.30%

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