[TDEX] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -29.46%
YoY- -11.61%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 21,740 16,975 16,550 16,665 17,303 17,006 13,380 38.24%
PBT 7,749 2,965 4,717 5,901 8,401 8,680 6,695 10.24%
Tax -25 8 10 35 14 -47 -46 -33.42%
NP 7,724 2,973 4,727 5,936 8,415 8,633 6,649 10.51%
-
NP to SH 7,724 2,973 4,727 5,936 8,415 8,633 6,649 10.51%
-
Tax Rate 0.32% -0.27% -0.21% -0.59% -0.17% 0.54% 0.69% -
Total Cost 14,016 14,002 11,823 10,729 8,888 8,373 6,731 63.13%
-
Net Worth 47,894 41,030 35,361 38,532 39,861 37,886 20,202 77.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 47,894 41,030 35,361 38,532 39,861 37,886 20,202 77.89%
NOSH 178,310 178,549 163,333 177,567 178,269 177,956 106,610 40.94%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 35.53% 17.51% 28.56% 35.62% 48.63% 50.76% 49.69% -
ROE 16.13% 7.25% 13.37% 15.41% 21.11% 22.79% 32.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.19 9.51 10.13 9.39 9.71 9.56 12.55 -1.92%
EPS 4.33 1.67 2.89 3.34 4.72 4.85 6.24 -21.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2298 0.2165 0.217 0.2236 0.2129 0.1895 26.20%
Adjusted Per Share Value based on latest NOSH - 177,567
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.58 2.01 1.96 1.98 2.05 2.02 1.59 38.12%
EPS 0.92 0.35 0.56 0.70 1.00 1.02 0.79 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0486 0.0419 0.0457 0.0472 0.0449 0.0239 78.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.22 0.22 0.23 0.24 0.25 0.19 0.23 -
P/RPS 1.80 2.31 2.27 2.56 2.58 1.99 1.83 -1.09%
P/EPS 5.08 13.21 7.95 7.18 5.30 3.92 3.69 23.77%
EY 19.69 7.57 12.58 13.93 18.88 25.53 27.12 -19.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 1.06 1.11 1.12 0.89 1.21 -22.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 25/08/08 26/05/08 26/02/08 -
Price 0.32 0.22 0.20 0.23 0.26 0.27 0.19 -
P/RPS 2.62 2.31 1.97 2.45 2.68 2.83 1.51 44.44%
P/EPS 7.39 13.21 6.91 6.88 5.51 5.57 3.05 80.49%
EY 13.54 7.57 14.47 14.53 18.16 17.97 32.82 -44.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.96 0.92 1.06 1.16 1.27 1.00 12.30%

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