[TDEX] QoQ TTM Result on 31-Jan-2017 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 41.22%
YoY- 398.31%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 56,127 60,857 53,514 45,390 34,611 25,755 24,181 75.03%
PBT 1,884 2,317 2,885 3,413 3,840 2,962 2,324 -13.02%
Tax -522 -430 -531 -543 -405 -346 -251 62.71%
NP 1,362 1,887 2,354 2,870 3,435 2,616 2,073 -24.36%
-
NP to SH 526 456 447 531 376 323 289 48.90%
-
Tax Rate 27.71% 18.56% 18.41% 15.91% 10.55% 11.68% 10.80% -
Total Cost 54,765 58,970 51,160 42,520 31,176 23,139 22,108 82.77%
-
Net Worth 42,900 35,100 37,163 37,163 37,163 30,856 31,599 22.54%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 42,900 35,100 37,163 37,163 37,163 30,856 31,599 22.54%
NOSH 476,666 390,000 412,933 412,933 412,933 412,933 395,000 13.30%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 2.43% 3.10% 4.40% 6.32% 9.92% 10.16% 8.57% -
ROE 1.23% 1.30% 1.20% 1.43% 1.01% 1.05% 0.91% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 11.77 15.60 12.96 10.99 8.38 6.68 6.12 54.46%
EPS 0.11 0.12 0.11 0.13 0.09 0.08 0.07 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 412,933
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 6.66 7.22 6.35 5.38 4.11 3.05 2.87 75.00%
EPS 0.06 0.05 0.05 0.06 0.04 0.04 0.03 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0416 0.0441 0.0441 0.0441 0.0366 0.0375 22.52%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.15 0.145 0.165 0.145 0.175 0.155 0.12 -
P/RPS 1.27 0.93 1.27 1.32 2.09 2.32 1.96 -25.06%
P/EPS 135.93 124.01 152.43 112.76 192.19 185.09 164.01 -11.73%
EY 0.74 0.81 0.66 0.89 0.52 0.54 0.61 13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.61 1.83 1.61 1.94 1.94 1.50 7.39%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 19/12/17 27/09/17 30/06/17 29/03/17 20/12/16 26/09/16 29/06/16 -
Price 0.14 0.145 0.17 0.17 0.15 0.165 0.135 -
P/RPS 1.19 0.93 1.31 1.55 1.79 2.47 2.21 -33.73%
P/EPS 126.87 124.01 157.04 132.20 164.73 197.03 184.52 -22.04%
EY 0.79 0.81 0.64 0.76 0.61 0.51 0.54 28.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.61 1.89 1.89 1.67 2.06 1.69 -5.18%

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