[TDEX] YoY Annual (Unaudited) Result on 30-Apr-2013 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
YoY- -534.49%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 31/12/10 30/06/08 CAGR
Revenue 23,973 20,164 12,636 8,107 14,132 8,367 17,303 4.24%
PBT 2,324 770 -366 -9,616 2,091 -31,192 8,401 -15.12%
Tax -251 -442 -71 31 46 -47 14 -
NP 2,073 328 -437 -9,585 2,137 -31,239 8,415 -16.36%
-
NP to SH 289 -252 -437 -9,285 2,137 -31,239 8,415 -34.95%
-
Tax Rate 10.80% 57.40% - - -2.20% - -0.17% -
Total Cost 21,900 19,836 13,073 17,692 11,995 39,606 8,888 12.19%
-
Net Worth 29,699 25,199 20,169 12,931 20,905 16,731 30,359 -0.28%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 31/12/10 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 31/12/10 30/06/08 CAGR
Net Worth 29,699 25,199 20,169 12,931 20,905 16,731 30,359 -0.28%
NOSH 371,250 359,999 336,153 255,384 232,282 209,148 135,656 13.70%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 31/12/10 30/06/08 CAGR
NP Margin 8.65% 1.63% -3.46% -118.23% 15.12% -373.36% 48.63% -
ROE 0.97% -1.00% -2.17% -71.80% 10.22% -186.70% 27.72% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 31/12/10 30/06/08 CAGR
RPS 6.46 5.60 3.76 3.13 6.08 4.00 12.76 -8.31%
EPS 0.08 -0.07 -0.13 -3.59 0.92 -15.01 4.80 -40.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.06 0.05 0.09 0.08 0.2238 -12.29%
Adjusted Per Share Value based on latest NOSH - 255,384
30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 31/12/10 30/06/08 CAGR
RPS 2.84 2.39 1.50 0.96 1.68 0.99 2.05 4.24%
EPS 0.03 -0.03 -0.05 -1.10 0.25 -3.71 1.00 -36.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0299 0.0239 0.0153 0.0248 0.0198 0.036 -0.28%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 31/12/10 30/06/08 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/12/11 30/12/10 30/06/08 -
Price 0.12 0.13 0.235 0.105 0.09 0.16 0.25 -
P/RPS 1.86 2.32 6.25 3.35 1.48 4.00 1.96 -0.66%
P/EPS 154.15 -185.71 -180.77 -2.92 9.78 -1.07 4.03 59.18%
EY 0.65 -0.54 -0.55 -34.19 10.22 -93.35 24.81 -37.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.86 3.92 2.10 1.00 2.00 1.12 3.79%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 31/12/10 30/06/08 CAGR
Date 29/06/16 30/06/15 27/06/14 28/06/13 29/02/12 28/02/11 25/08/08 -
Price 0.135 0.13 0.205 0.10 0.18 0.14 0.26 -
P/RPS 2.09 2.32 5.45 3.19 2.96 3.50 2.04 0.30%
P/EPS 173.42 -185.71 -157.69 -2.79 19.57 -0.94 4.19 60.79%
EY 0.58 -0.54 -0.63 -35.90 5.11 -106.69 23.86 -37.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.86 3.42 2.00 2.00 1.75 1.16 4.91%

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