[TDEX] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 24,212 14,232 13,093 0 7,134 15,661 10,070 17.85%
PBT 2,074 293 -650 0 -5,044 3,196 -14,262 -
Tax -106 -153 0 0 0 -1 -50 15.11%
NP 1,968 140 -650 0 -5,044 3,194 -14,313 -
-
NP to SH 80 -17 -650 0 -5,044 3,194 -14,313 -
-
Tax Rate 5.11% 52.22% - - - 0.03% - -
Total Cost 22,244 14,092 13,743 0 12,178 12,466 24,383 -1.70%
-
Net Worth 24,000 21,559 20,914 0 17,892 20,537 34,693 -6.66%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 24,000 21,559 20,914 0 17,892 20,537 34,693 -6.66%
NOSH 300,000 307,999 348,571 256,158 255,608 228,190 205,651 7.32%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.13% 0.98% -4.97% 0.00% -70.70% 20.40% -142.13% -
ROE 0.33% -0.08% -3.11% 0.00% -28.19% 15.56% -41.26% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.07 4.62 3.76 0.00 2.79 6.86 4.90 9.79%
EPS 0.03 0.00 -0.19 0.00 -1.97 1.40 -6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.06 0.00 0.07 0.09 0.1687 -13.04%
Adjusted Per Share Value based on latest NOSH - 258,965
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.87 1.69 1.55 0.00 0.85 1.86 1.19 17.92%
EPS 0.01 0.00 -0.08 0.00 -0.60 0.38 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0256 0.0248 0.00 0.0212 0.0244 0.0412 -6.66%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 28/09/12 30/09/11 30/09/10 -
Price 0.11 0.15 0.16 0.135 0.09 0.08 0.18 -
P/RPS 1.36 3.25 4.26 0.00 3.22 1.17 3.68 -17.00%
P/EPS 412.50 -2,665.44 -85.71 0.00 -4.56 5.71 -2.59 -
EY 0.24 -0.04 -1.17 0.00 -21.93 17.50 -38.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.14 2.67 0.00 1.29 0.89 1.07 4.88%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/03/16 31/03/15 20/03/14 - 29/11/12 25/11/11 30/11/10 -
Price 0.11 0.14 0.17 0.00 0.09 0.09 0.16 -
P/RPS 1.36 3.03 4.53 0.00 3.22 1.31 3.27 -15.15%
P/EPS 412.50 -2,487.74 -91.07 0.00 -4.56 6.43 -2.30 -
EY 0.24 -0.04 -1.10 0.00 -21.93 15.56 -43.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.00 2.83 0.00 1.29 1.00 0.95 7.24%

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