[TDEX] YoY Annualized Quarter Result on 31-Dec-2012

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Dec-2012
Profit Trend
QoQ--%
YoY- -350.06%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
Revenue 56,433 55,909 50,176 6,351 14,213 13,029 20,048 12.80%
PBT -1,368 2,056 2,506 -4,946 2,106 1,931 6,677 -
Tax -525 -433 -450 0 51 47 -26 41.90%
NP -1,893 1,622 2,056 -4,946 2,157 1,978 6,650 -
-
NP to SH -1,747 1,601 442 -4,946 2,157 1,978 6,650 -
-
Tax Rate - 21.06% 17.96% - -2.42% -2.43% 0.39% -
Total Cost 58,326 54,286 48,120 11,297 12,055 11,051 13,398 18.68%
-
Net Worth 43,480 43,480 39,780 17,931 20,311 20,905 47,074 -0.92%
Dividend
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
Net Worth 43,480 43,480 39,780 17,931 20,311 20,905 47,074 -0.92%
NOSH 543,505 543,505 441,999 256,158 253,898 232,282 175,000 14.10%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
NP Margin -3.35% 2.90% 4.10% -77.88% 15.18% 15.18% 33.17% -
ROE -4.02% 3.68% 1.11% -27.58% 10.62% 9.46% 14.13% -
Per Share
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
RPS 10.38 10.29 11.35 2.48 5.60 5.61 11.46 -1.14%
EPS -0.32 0.29 0.10 -1.93 0.85 0.78 3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.07 0.08 0.09 0.269 -13.17%
Adjusted Per Share Value based on latest NOSH - 258,965
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
RPS 6.69 6.63 5.95 0.75 1.68 1.54 2.38 12.79%
EPS -0.21 0.19 0.05 -0.59 0.26 0.23 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0515 0.0471 0.0213 0.0241 0.0248 0.0558 -0.92%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
Date 30/04/18 30/01/18 31/10/17 31/12/12 30/03/12 30/12/11 30/09/09 -
Price 0.12 0.13 0.15 0.10 0.15 0.09 0.26 -
P/RPS 1.16 1.26 1.32 4.03 2.68 1.60 2.27 -7.52%
P/EPS -37.33 44.12 150.00 -5.18 17.65 10.57 6.84 -
EY -2.68 2.27 0.67 -19.31 5.67 9.46 14.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.63 1.67 1.43 1.88 1.00 0.97 5.20%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
Date 29/06/18 29/03/18 19/12/17 28/02/13 30/05/12 29/02/12 30/11/09 -
Price 0.12 0.135 0.14 0.115 0.12 0.18 0.29 -
P/RPS 1.16 1.31 1.23 4.64 2.14 3.21 2.53 -8.68%
P/EPS -37.33 45.82 140.00 -5.96 14.12 21.14 7.63 -
EY -2.68 2.18 0.71 -16.79 7.08 4.73 13.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.69 1.56 1.64 1.50 2.00 1.08 3.90%

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