[TDEX] YoY Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 37.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 CAGR
Revenue 52,768 24,212 14,232 13,093 0 7,134 15,661 25.52%
PBT 3,526 2,074 293 -650 0 -5,044 3,196 1.85%
Tax -496 -106 -153 0 0 0 -1 219.55%
NP 3,030 1,968 140 -650 0 -5,044 3,194 -0.98%
-
NP to SH 402 80 -17 -650 0 -5,044 3,194 -32.15%
-
Tax Rate 14.07% 5.11% 52.22% - - - 0.03% -
Total Cost 49,737 22,244 14,092 13,743 0 12,178 12,466 29.56%
-
Net Worth 37,163 24,000 21,559 20,914 0 17,892 20,537 11.74%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 CAGR
Net Worth 37,163 24,000 21,559 20,914 0 17,892 20,537 11.74%
NOSH 412,933 300,000 307,999 348,571 256,158 255,608 228,190 11.74%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 CAGR
NP Margin 5.74% 8.13% 0.98% -4.97% 0.00% -70.70% 20.40% -
ROE 1.08% 0.33% -0.08% -3.11% 0.00% -28.19% 15.56% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 CAGR
RPS 12.78 8.07 4.62 3.76 0.00 2.79 6.86 12.35%
EPS 0.09 0.03 0.00 -0.19 0.00 -1.97 1.40 -40.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.07 0.06 0.00 0.07 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 330,000
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 CAGR
RPS 6.25 2.87 1.69 1.55 0.00 0.85 1.86 25.46%
EPS 0.05 0.01 0.00 -0.08 0.00 -0.60 0.38 -31.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.0284 0.0256 0.0248 0.00 0.0212 0.0243 11.75%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 28/09/12 30/09/11 -
Price 0.145 0.11 0.15 0.16 0.135 0.09 0.08 -
P/RPS 1.13 1.36 3.25 4.26 0.00 3.22 1.17 -0.64%
P/EPS 148.70 412.50 -2,665.44 -85.71 0.00 -4.56 5.71 84.07%
EY 0.67 0.24 -0.04 -1.17 0.00 -21.93 17.50 -45.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.38 2.14 2.67 0.00 1.29 0.89 11.73%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 CAGR
Date 29/03/17 28/03/16 31/03/15 20/03/14 - 29/11/12 25/11/11 -
Price 0.17 0.11 0.14 0.17 0.00 0.09 0.09 -
P/RPS 1.33 1.36 3.03 4.53 0.00 3.22 1.31 0.28%
P/EPS 174.33 412.50 -2,487.74 -91.07 0.00 -4.56 6.43 85.46%
EY 0.57 0.24 -0.04 -1.10 0.00 -21.93 15.56 -46.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.38 2.00 2.83 0.00 1.29 1.00 12.65%

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