[TDEX] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -193.1%
YoY- -438.85%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 12,560 10,092 7,226 2,997 5,903 7,351 14,657 -9.77%
PBT -18,098 -24,515 -27,431 -31,529 -10,737 -4,419 3,902 -
Tax -10 -19 -27 -35 -32 -29 -23 -42.57%
NP -18,108 -24,534 -27,458 -31,564 -10,769 -4,448 3,879 -
-
NP to SH -18,108 -24,534 -27,458 -31,564 -10,769 -4,448 3,879 -
-
Tax Rate - - - - - - 0.59% -
Total Cost 30,668 34,626 34,684 34,561 16,672 11,799 10,778 100.67%
-
Net Worth 21,000 21,175 20,638 20,567 38,422 44,417 38,827 -33.59%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 21,000 21,175 20,638 20,567 38,422 44,417 38,827 -33.59%
NOSH 233,333 235,283 229,318 227,263 227,753 226,621 191,172 14.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -144.17% -243.10% -379.99% -1,053.19% -182.43% -60.51% 26.47% -
ROE -86.23% -115.86% -133.04% -153.47% -28.03% -10.01% 9.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.38 4.29 3.15 1.32 2.59 3.24 7.67 -21.03%
EPS -7.76 -10.43 -11.97 -13.89 -4.73 -1.96 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.0905 0.1687 0.196 0.2031 -41.84%
Adjusted Per Share Value based on latest NOSH - 227,263
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.49 1.20 0.86 0.36 0.70 0.87 1.74 -9.81%
EPS -2.15 -2.91 -3.26 -3.74 -1.28 -0.53 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0251 0.0245 0.0244 0.0456 0.0527 0.0461 -33.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.08 0.09 0.13 0.16 0.18 0.20 0.23 -
P/RPS 1.49 2.10 4.13 12.13 6.94 6.17 3.00 -37.25%
P/EPS -1.03 -0.86 -1.09 -1.15 -3.81 -10.19 11.34 -
EY -97.01 -115.86 -92.11 -86.80 -26.27 -9.81 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 1.44 1.77 1.07 1.02 1.13 -14.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 30/05/11 28/02/11 30/11/10 30/08/10 10/05/10 -
Price 0.09 0.08 0.09 0.14 0.16 0.20 0.23 -
P/RPS 1.67 1.87 2.86 10.62 6.17 6.17 3.00 -32.30%
P/EPS -1.16 -0.77 -0.75 -1.01 -3.38 -10.19 11.34 -
EY -86.23 -130.34 -133.04 -99.21 -29.55 -9.81 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 1.00 1.55 0.95 1.02 1.13 -7.81%

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