[TDEX] YoY Annualized Quarter Result on 31-Jan-2017 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 41.78%
YoY- 403.33%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 58,306 60,498 0 52,768 24,212 14,232 13,093 23.17%
PBT -3,409 -7,884 0 3,526 2,074 293 -650 26.01%
Tax -834 0 0 -496 -106 -153 0 -
NP -4,244 -7,884 0 3,030 1,968 140 -650 29.92%
-
NP to SH -3,929 -7,601 0 402 80 -17 -650 28.53%
-
Tax Rate - - - 14.07% 5.11% 52.22% - -
Total Cost 62,550 68,382 0 49,737 22,244 14,092 13,743 23.54%
-
Net Worth 31,199 29,816 0 37,163 24,000 21,559 20,914 5.73%
Dividend
31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 31,199 29,816 0 37,163 24,000 21,559 20,914 5.73%
NOSH 807,087 680,087 590,421 412,933 300,000 307,999 348,571 12.42%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin -7.28% -13.03% 0.00% 5.74% 8.13% 0.98% -4.97% -
ROE -12.59% -25.49% 0.00% 1.08% 0.33% -0.08% -3.11% -
Per Share
31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 7.48 10.15 0.00 12.78 8.07 4.62 3.76 10.07%
EPS -0.51 -1.28 0.00 0.09 0.03 0.00 -0.19 14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.00 0.09 0.08 0.07 0.06 -5.50%
Adjusted Per Share Value based on latest NOSH - 412,933
31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 6.91 7.17 0.00 6.25 2.87 1.69 1.55 23.18%
EPS -0.47 -0.90 0.00 0.05 0.01 0.00 -0.08 28.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.0353 0.00 0.044 0.0284 0.0256 0.0248 5.74%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/03/21 31/03/20 29/03/19 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.215 0.045 0.08 0.145 0.11 0.15 0.16 -
P/RPS 2.88 0.44 0.00 1.13 1.36 3.25 4.26 -5.31%
P/EPS -42.68 -3.53 0.00 148.70 412.50 -2,665.44 -85.71 -9.27%
EY -2.34 -28.33 0.00 0.67 0.24 -0.04 -1.17 10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 0.90 0.00 1.61 1.38 2.14 2.67 10.26%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 28/05/21 21/05/20 - 29/03/17 28/03/16 31/03/15 20/03/14 -
Price 0.165 0.06 0.00 0.17 0.11 0.14 0.17 -
P/RPS 2.21 0.59 0.00 1.33 1.36 3.03 4.53 -9.52%
P/EPS -32.75 -4.71 0.00 174.33 412.50 -2,487.74 -91.07 -13.29%
EY -3.05 -21.24 0.00 0.57 0.24 -0.04 -1.10 15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 1.20 0.00 1.89 1.38 2.00 2.83 5.41%

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