[TDEX] YoY Annual (Unaudited) Result on 30-Jun-2007 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 14,132 8,367 17,303 12,413 7,782 3,068 26.45%
PBT 2,091 -31,192 8,401 6,616 5,081 1,687 3.35%
Tax 46 -47 14 -42 0 -4 -
NP 2,137 -31,239 8,415 6,574 5,081 1,683 3.73%
-
NP to SH 2,137 -31,239 8,415 6,574 5,081 1,476 5.85%
-
Tax Rate -2.20% - -0.17% 0.63% 0.00% 0.24% -
Total Cost 11,995 39,606 8,888 5,839 2,701 1,385 39.34%
-
Net Worth 20,905 16,731 30,359 25,986 12,260 3,064 34.32%
Dividend
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 20,905 16,731 30,359 25,986 12,260 3,064 34.32%
NOSH 232,282 209,148 135,656 77,432 57,025 24,356 41.42%
Ratio Analysis
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.12% -373.36% 48.63% 52.96% 65.29% 54.86% -
ROE 10.22% -186.70% 27.72% 25.30% 41.44% 48.17% -
Per Share
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.08 4.00 12.76 16.03 13.65 12.60 -10.59%
EPS 0.92 -15.01 4.80 8.49 8.91 6.06 -25.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.2238 0.3356 0.215 0.1258 -5.01%
Adjusted Per Share Value based on latest NOSH - 79,886
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.67 0.99 2.05 1.47 0.92 0.36 26.59%
EPS 0.25 -3.70 1.00 0.78 0.60 0.17 6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0248 0.0198 0.036 0.0308 0.0145 0.0036 34.52%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/12/10 30/06/08 29/06/07 - - -
Price 0.09 0.16 0.25 0.50 0.00 0.00 -
P/RPS 1.48 4.00 1.96 3.12 0.00 0.00 -
P/EPS 9.78 -1.07 4.03 5.89 0.00 0.00 -
EY 10.22 -93.35 24.81 16.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 2.00 1.12 1.49 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/02/12 28/02/11 25/08/08 28/08/07 18/08/06 - -
Price 0.18 0.14 0.26 0.52 0.00 0.00 -
P/RPS 2.96 3.50 2.04 3.24 0.00 0.00 -
P/EPS 19.57 -0.94 4.19 6.12 0.00 0.00 -
EY 5.11 -106.69 23.86 16.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.75 1.16 1.55 0.00 0.00 -

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