[TDEX] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 29.84%
YoY- 21.08%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 16,550 16,665 17,303 17,006 13,380 12,687 12,413 21.03%
PBT 4,717 5,901 8,401 8,680 6,695 6,764 6,618 -20.12%
Tax 10 35 14 -47 -46 -48 -45 -
NP 4,727 5,936 8,415 8,633 6,649 6,716 6,573 -19.65%
-
NP to SH 4,727 5,936 8,415 8,633 6,649 6,716 6,573 -19.65%
-
Tax Rate -0.21% -0.59% -0.17% 0.54% 0.69% 0.71% 0.68% -
Total Cost 11,823 10,729 8,888 8,373 6,731 5,971 5,840 59.69%
-
Net Worth 35,361 38,532 39,861 37,886 20,202 27,999 26,810 20.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 35,361 38,532 39,861 37,886 20,202 27,999 26,810 20.16%
NOSH 163,333 177,567 178,269 177,956 106,610 79,794 79,886 60.74%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 28.56% 35.62% 48.63% 50.76% 49.69% 52.94% 52.95% -
ROE 13.37% 15.41% 21.11% 22.79% 32.91% 23.99% 24.52% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.13 9.39 9.71 9.56 12.55 15.90 15.54 -24.72%
EPS 2.89 3.34 4.72 4.85 6.24 8.42 8.23 -50.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2165 0.217 0.2236 0.2129 0.1895 0.3509 0.3356 -25.24%
Adjusted Per Share Value based on latest NOSH - 177,956
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.96 1.98 2.05 2.02 1.59 1.50 1.47 21.03%
EPS 0.56 0.70 1.00 1.02 0.79 0.80 0.78 -19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0419 0.0457 0.0473 0.0449 0.024 0.0332 0.0318 20.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.23 0.24 0.25 0.19 0.23 0.57 0.50 -
P/RPS 2.27 2.56 2.58 1.99 1.83 3.58 3.22 -20.70%
P/EPS 7.95 7.18 5.30 3.92 3.69 6.77 6.08 19.47%
EY 12.58 13.93 18.88 25.53 27.12 14.77 16.46 -16.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.12 0.89 1.21 1.62 1.49 -20.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 25/08/08 26/05/08 26/02/08 23/11/07 28/08/07 -
Price 0.20 0.23 0.26 0.27 0.19 0.51 0.52 -
P/RPS 1.97 2.45 2.68 2.83 1.51 3.21 3.35 -29.69%
P/EPS 6.91 6.88 5.51 5.57 3.05 6.06 6.32 6.10%
EY 14.47 14.53 18.16 17.97 32.82 16.50 15.82 -5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 1.16 1.27 1.00 1.45 1.55 -29.26%

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