[TDEX] YoY Annual (Unaudited) Result on 30-Apr-2015 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 CAGR
Revenue 56,433 53,514 23,973 20,164 12,636 8,107 14,132 24.43%
PBT -1,368 2,885 2,324 770 -366 -9,616 2,091 -
Tax -525 -531 -251 -442 -71 31 46 -
NP -1,893 2,354 2,073 328 -437 -9,585 2,137 -
-
NP to SH -1,747 447 289 -252 -437 -9,285 2,137 -
-
Tax Rate - 18.41% 10.80% 57.40% - - -2.20% -
Total Cost 58,326 51,160 21,900 19,836 13,073 17,692 11,995 28.36%
-
Net Worth 43,480 37,163 29,699 25,199 20,169 12,931 20,905 12.25%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 CAGR
Net Worth 43,480 37,163 29,699 25,199 20,169 12,931 20,905 12.25%
NOSH 543,505 412,933 371,250 359,999 336,153 255,384 232,282 14.36%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 CAGR
NP Margin -3.35% 4.40% 8.65% 1.63% -3.46% -118.23% 15.12% -
ROE -4.02% 1.20% 0.97% -1.00% -2.17% -71.80% 10.22% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 CAGR
RPS 10.38 12.96 6.46 5.60 3.76 3.13 6.08 8.81%
EPS -0.32 0.11 0.08 -0.07 -0.13 -3.59 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.08 0.07 0.06 0.05 0.09 -1.84%
Adjusted Per Share Value based on latest NOSH - 396,666
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 CAGR
RPS 6.69 6.34 2.84 2.39 1.50 0.96 1.67 24.49%
EPS -0.21 0.05 0.03 -0.03 -0.05 -1.10 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.044 0.0352 0.0299 0.0239 0.0153 0.0248 12.22%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/12/11 -
Price 0.12 0.165 0.12 0.13 0.235 0.105 0.09 -
P/RPS 1.16 1.27 1.86 2.32 6.25 3.35 1.48 -3.77%
P/EPS -37.33 152.43 154.15 -185.71 -180.77 -2.92 9.78 -
EY -2.68 0.66 0.65 -0.54 -0.55 -34.19 10.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.83 1.50 1.86 3.92 2.10 1.00 6.61%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/11 CAGR
Date 29/06/18 30/06/17 29/06/16 30/06/15 27/06/14 28/06/13 29/02/12 -
Price 0.12 0.17 0.135 0.13 0.205 0.10 0.18 -
P/RPS 1.16 1.31 2.09 2.32 5.45 3.19 2.96 -13.74%
P/EPS -37.33 157.04 173.42 -185.71 -157.69 -2.79 19.57 -
EY -2.68 0.64 0.58 -0.54 -0.63 -35.90 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.89 1.69 1.86 3.42 2.00 2.00 -4.44%

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