[TDEX] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -3.63%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 48,913 56,132 54,999 42,968 40,339 34,856 43,190 8.64%
PBT -7,510 -7,924 -8,574 -9,535 -9,207 -9,053 -7,644 -1.17%
Tax 0 0 50 50 50 50 37 -
NP -7,510 -7,924 -8,524 -9,485 -9,157 -9,003 -7,607 -0.85%
-
NP to SH -7,490 -7,902 -8,503 -9,461 -9,130 -8,971 -7,571 -0.71%
-
Tax Rate - - - - - - - -
Total Cost 56,423 64,056 63,523 52,453 49,496 43,859 50,797 7.24%
-
Net Worth 16,875 16,875 25,313 25,313 25,313 25,313 33,572 -36.75%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 16,875 16,875 25,313 25,313 25,313 25,313 33,572 -36.75%
NOSH 843,796 843,796 843,796 843,796 843,796 843,796 843,796 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -15.35% -14.12% -15.50% -22.07% -22.70% -25.83% -17.61% -
ROE -44.38% -46.82% -33.59% -37.37% -36.07% -35.44% -22.55% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.80 6.65 6.52 5.09 4.78 4.13 5.15 8.23%
EPS -0.89 -0.94 -1.01 -1.12 -1.08 -1.06 -0.90 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.03 0.03 0.03 0.03 0.04 -36.97%
Adjusted Per Share Value based on latest NOSH - 843,796
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.80 6.66 6.52 5.10 4.78 4.13 5.12 8.66%
EPS -0.89 -0.94 -1.01 -1.12 -1.08 -1.06 -0.90 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.03 0.03 0.03 0.03 0.0398 -36.76%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.07 0.07 0.075 0.10 0.075 0.085 0.10 -
P/RPS 1.21 1.05 1.15 1.96 1.57 2.06 1.94 -26.97%
P/EPS -7.89 -7.47 -7.44 -8.92 -6.93 -7.99 -11.09 -20.28%
EY -12.68 -13.38 -13.44 -11.21 -14.43 -12.51 -9.02 25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.50 2.50 3.33 2.50 2.83 2.50 25.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 25/08/23 23/05/23 24/02/23 24/11/22 29/08/22 26/05/22 -
Price 0.07 0.075 0.075 0.095 0.08 0.07 0.095 -
P/RPS 1.21 1.13 1.15 1.87 1.67 1.69 1.85 -24.63%
P/EPS -7.89 -8.01 -7.44 -8.47 -7.39 -6.58 -10.53 -17.48%
EY -12.68 -12.49 -13.44 -11.80 -13.53 -15.19 -9.50 21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.75 2.50 3.17 2.67 2.33 2.38 29.28%

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