[TDEX] YoY Annualized Quarter Result on 31-Dec-2009

Stock
[TDEX] TECHNODEX BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009
Profit Trend
QoQ- -14.56%
YoY- 324.6%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/03/12 31/12/11 31/12/09 31/03/09 30/06/09 CAGR
Revenue 6,351 14,213 13,029 19,136 19,152 21,740 -29.59%
PBT -4,946 2,106 1,931 5,708 1,645 7,749 -
Tax 0 51 47 -26 -34 -25 -
NP -4,946 2,157 1,978 5,682 1,611 7,724 -
-
NP to SH -4,946 2,157 1,978 5,682 1,611 7,724 -
-
Tax Rate - -2.42% -2.43% 0.46% 2.07% 0.32% -
Total Cost 11,297 12,055 11,051 13,454 17,541 14,016 -5.96%
-
Net Worth 17,931 20,311 20,905 48,972 41,134 47,919 -24.44%
Dividend
31/12/12 31/03/12 31/12/11 31/12/09 31/03/09 30/06/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/12 31/03/12 31/12/11 31/12/09 31/03/09 30/06/09 CAGR
Net Worth 17,931 20,311 20,905 48,972 41,134 47,919 -24.44%
NOSH 256,158 253,898 232,282 181,111 178,999 178,406 10.86%
Ratio Analysis
31/12/12 31/03/12 31/12/11 31/12/09 31/03/09 30/06/09 CAGR
NP Margin -77.88% 15.18% 15.18% 29.69% 8.41% 35.53% -
ROE -27.58% 10.62% 9.46% 11.60% 3.92% 16.12% -
Per Share
31/12/12 31/03/12 31/12/11 31/12/09 31/03/09 30/06/09 CAGR
RPS 2.48 5.60 5.61 10.57 10.70 12.19 -36.49%
EPS -1.93 0.85 0.78 3.18 0.90 4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.2704 0.2298 0.2686 -31.84%
Adjusted Per Share Value based on latest NOSH - 181,875
31/12/12 31/03/12 31/12/11 31/12/09 31/03/09 30/06/09 CAGR
RPS 0.75 1.69 1.55 2.27 2.27 2.58 -29.69%
EPS -0.59 0.26 0.23 0.67 0.19 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0241 0.0248 0.0581 0.0488 0.0568 -24.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/03/12 31/12/11 31/12/09 31/03/09 30/06/09 CAGR
Date 31/12/12 30/03/12 30/12/11 31/12/09 31/03/09 30/06/09 -
Price 0.10 0.15 0.09 0.29 0.22 0.22 -
P/RPS 4.03 2.68 1.60 2.74 2.06 1.81 25.63%
P/EPS -5.18 17.65 10.57 9.24 24.44 5.08 -
EY -19.31 5.67 9.46 10.82 4.09 19.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.88 1.00 1.07 0.96 0.82 17.18%
Price Multiplier on Announcement Date
31/12/12 31/03/12 31/12/11 31/12/09 31/03/09 30/06/09 CAGR
Date 28/02/13 30/05/12 29/02/12 25/02/10 29/05/09 28/08/09 -
Price 0.115 0.12 0.18 0.27 0.22 0.32 -
P/RPS 4.64 2.14 3.21 2.56 2.06 2.63 17.57%
P/EPS -5.96 14.12 21.14 8.61 24.44 7.39 -
EY -16.79 7.08 4.73 11.62 4.09 13.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.50 2.00 1.00 0.96 1.19 9.57%

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