[TDEX] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -2.53%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 16,975 16,550 16,665 17,303 17,006 13,380 12,687 21.40%
PBT 2,965 4,717 5,901 8,401 8,680 6,695 6,764 -42.26%
Tax 8 10 35 14 -47 -46 -48 -
NP 2,973 4,727 5,936 8,415 8,633 6,649 6,716 -41.88%
-
NP to SH 2,973 4,727 5,936 8,415 8,633 6,649 6,716 -41.88%
-
Tax Rate -0.27% -0.21% -0.59% -0.17% 0.54% 0.69% 0.71% -
Total Cost 14,002 11,823 10,729 8,888 8,373 6,731 5,971 76.41%
-
Net Worth 41,030 35,361 38,532 39,861 37,886 20,202 27,999 28.98%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 41,030 35,361 38,532 39,861 37,886 20,202 27,999 28.98%
NOSH 178,549 163,333 177,567 178,269 177,956 106,610 79,794 70.99%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 17.51% 28.56% 35.62% 48.63% 50.76% 49.69% 52.94% -
ROE 7.25% 13.37% 15.41% 21.11% 22.79% 32.91% 23.99% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 9.51 10.13 9.39 9.71 9.56 12.55 15.90 -28.98%
EPS 1.67 2.89 3.34 4.72 4.85 6.24 8.42 -65.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.2165 0.217 0.2236 0.2129 0.1895 0.3509 -24.56%
Adjusted Per Share Value based on latest NOSH - 178,269
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.01 1.96 1.98 2.05 2.02 1.59 1.50 21.52%
EPS 0.35 0.56 0.70 1.00 1.02 0.79 0.80 -42.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 0.0419 0.0457 0.0472 0.0449 0.0239 0.0332 28.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.22 0.23 0.24 0.25 0.19 0.23 0.57 -
P/RPS 2.31 2.27 2.56 2.58 1.99 1.83 3.58 -25.30%
P/EPS 13.21 7.95 7.18 5.30 3.92 3.69 6.77 56.08%
EY 7.57 12.58 13.93 18.88 25.53 27.12 14.77 -35.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.11 1.12 0.89 1.21 1.62 -29.42%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 25/08/08 26/05/08 26/02/08 23/11/07 -
Price 0.22 0.20 0.23 0.26 0.27 0.19 0.51 -
P/RPS 2.31 1.97 2.45 2.68 2.83 1.51 3.21 -19.67%
P/EPS 13.21 6.91 6.88 5.51 5.57 3.05 6.06 68.04%
EY 7.57 14.47 14.53 18.16 17.97 32.82 16.50 -40.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.92 1.06 1.16 1.27 1.00 1.45 -24.01%

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