[TDEX] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -17.2%
YoY- 85.21%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,969 6,205 7,479 6,842 6,934 9,759 13,029 -61.76%
PBT -1,836 -2,731 -4,229 -4,066 -3,470 -577 1,931 -
Tax 0 0 4 4 4 4 -1 -
NP -1,836 -2,731 -4,225 -4,062 -3,466 -573 1,930 -
-
NP to SH -1,836 -2,731 -4,225 -4,062 -3,466 -573 1,930 -
-
Tax Rate - - - - - - 0.05% -
Total Cost 6,805 8,936 11,704 10,904 10,400 10,332 11,099 -38.60%
-
Net Worth 18,127 0 17,612 0 20,574 20,311 21,190 -14.41%
Dividend
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 18,127 0 17,612 0 20,574 20,311 21,190 -14.41%
NOSH 258,965 251,600 251,600 253,333 257,187 253,898 235,454 9.95%
Ratio Analysis
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -36.95% -44.01% -56.49% -59.37% -49.99% -5.87% 14.81% -
ROE -10.13% 0.00% -23.99% 0.00% -16.85% -2.82% 9.11% -
Per Share
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.92 2.47 2.97 2.70 2.70 3.84 5.53 -65.17%
EPS -0.71 -1.09 -1.68 -1.60 -1.35 -0.23 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.00 0.07 0.00 0.08 0.08 0.09 -22.16%
Adjusted Per Share Value based on latest NOSH - 253,333
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.59 0.74 0.89 0.81 0.82 1.16 1.54 -61.58%
EPS -0.22 -0.32 -0.50 -0.48 -0.41 -0.07 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.00 0.0209 0.00 0.0244 0.0241 0.0251 -14.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/12/12 31/10/12 28/09/12 31/07/12 29/06/12 30/03/12 30/12/11 -
Price 0.10 0.09 0.09 0.10 0.12 0.15 0.09 -
P/RPS 5.21 3.65 3.03 3.70 4.45 3.90 1.63 218.61%
P/EPS -14.10 -8.29 -5.36 -6.24 -8.90 -66.47 10.98 -
EY -7.09 -12.06 -18.66 -16.03 -11.23 -1.50 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 1.29 0.00 1.50 1.88 1.00 42.86%
Price Multiplier on Announcement Date
31/12/12 31/10/12 30/09/12 31/07/12 30/06/12 31/03/12 31/12/11 CAGR
Date - - - - 17/08/12 30/05/12 29/02/12 -
Price 0.00 0.00 0.00 0.00 0.10 0.12 0.18 -
P/RPS 0.00 0.00 0.00 0.00 3.71 3.12 3.25 -
P/EPS 0.00 0.00 0.00 0.00 -7.42 -53.17 21.96 -
EY 0.00 0.00 0.00 0.00 -13.48 -1.88 4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.25 1.50 2.00 -

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