[TDEX] YoY Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 73.42%
YoY- -35.31%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
Revenue 28,836 22,540 14,928 12,896 10,312 18,176 1,260 63.85%
PBT 4,336 1,784 472 -2,468 -1,824 4,040 -12,352 -
Tax -820 -440 -120 0 0 -4 -36 63.72%
NP 3,516 1,344 352 -2,468 -1,824 4,036 -12,388 -
-
NP to SH 276 140 352 -2,468 -1,824 4,036 -12,388 -
-
Tax Rate 18.91% 24.66% 25.42% - - 0.10% - -
Total Cost 25,320 21,196 14,576 15,364 12,136 14,140 13,648 10.23%
-
Net Worth 30,856 24,500 17,599 12,854 0 20,638 38,813 -3.55%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
Net Worth 30,856 24,500 17,599 12,854 0 20,638 38,813 -3.55%
NOSH 412,933 350,000 293,333 257,083 253,333 229,318 191,103 12.92%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
NP Margin 12.19% 5.96% 2.36% -19.14% -17.69% 22.21% -983.17% -
ROE 0.89% 0.57% 2.00% -19.20% 0.00% 19.56% -31.92% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
RPS 7.48 6.44 5.09 5.02 4.07 7.93 0.66 46.65%
EPS 0.08 0.04 0.12 -0.96 -0.72 1.76 -6.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.06 0.05 0.00 0.09 0.2031 -13.66%
Adjusted Per Share Value based on latest NOSH - 257,083
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
RPS 3.42 2.67 1.77 1.53 1.22 2.15 0.15 63.75%
EPS 0.03 0.02 0.04 -0.29 -0.22 0.48 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.029 0.0209 0.0152 0.00 0.0245 0.046 -3.54%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 -
Price 0.155 0.125 0.195 0.085 0.10 0.13 0.23 -
P/RPS 2.07 1.94 3.83 1.69 2.46 1.64 34.88 -35.94%
P/EPS 216.61 312.50 162.50 -8.85 -13.89 7.39 -3.55 -
EY 0.46 0.32 0.62 -11.29 -7.20 13.54 -28.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.79 3.25 1.70 0.00 1.44 1.13 8.89%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
Date 26/09/16 29/09/15 26/09/14 20/09/13 - 30/05/11 10/05/10 -
Price 0.165 0.11 0.21 0.11 0.00 0.09 0.23 -
P/RPS 2.21 1.71 4.13 2.19 0.00 1.14 34.88 -35.28%
P/EPS 230.59 275.00 175.00 -11.46 0.00 5.11 -3.55 -
EY 0.43 0.36 0.57 -8.73 0.00 19.56 -28.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.57 3.50 2.20 0.00 1.00 1.13 9.93%

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