[TDEX] YoY Annualized Quarter Result on 31-Jul-2017 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -30.2%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 73,248 0 49,536 58,208 28,836 22,540 14,928 36.02%
PBT -4,028 0 -3,548 2,064 4,336 1,784 472 -
Tax 0 0 0 -416 -820 -440 -120 -
NP -4,028 0 -3,548 1,648 3,516 1,344 352 -
-
NP to SH -4,100 0 -3,120 312 276 140 352 -
-
Tax Rate - - - 20.16% 18.91% 24.66% 25.42% -
Total Cost 77,276 0 53,084 56,560 25,320 21,196 14,576 38.07%
-
Net Worth 35,425 0 38,045 35,100 30,856 24,500 17,599 14.49%
Dividend
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 35,425 0 38,045 35,100 30,856 24,500 17,599 14.49%
NOSH 590,421 543,505 543,505 390,000 412,933 350,000 293,333 14.48%
Ratio Analysis
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -5.50% 0.00% -7.16% 2.83% 12.19% 5.96% 2.36% -
ROE -11.57% 0.00% -8.20% 0.89% 0.89% 0.57% 2.00% -
Per Share
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 12.41 0.00 9.11 14.93 7.48 6.44 5.09 18.81%
EPS -0.68 0.00 -0.56 0.08 0.08 0.04 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.07 0.09 0.08 0.07 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 390,000
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 8.69 0.00 5.88 6.90 3.42 2.67 1.77 36.04%
EPS -0.49 0.00 -0.37 0.04 0.03 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.00 0.0451 0.0416 0.0366 0.0291 0.0209 14.45%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.055 0.115 0.115 0.145 0.155 0.125 0.195 -
P/RPS 0.44 0.00 1.26 0.97 2.07 1.94 3.83 -34.19%
P/EPS -7.92 0.00 -20.03 181.25 216.61 312.50 162.50 -
EY -12.63 0.00 -4.99 0.55 0.46 0.32 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.00 1.64 1.61 1.94 1.79 3.25 -21.66%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 29/11/19 - 28/09/18 27/09/17 26/09/16 29/09/15 26/09/14 -
Price 0.06 0.00 0.115 0.145 0.165 0.11 0.21 -
P/RPS 0.48 0.00 1.26 0.97 2.21 1.71 4.13 -34.05%
P/EPS -8.64 0.00 -20.03 181.25 230.59 275.00 175.00 -
EY -11.57 0.00 -4.99 0.55 0.43 0.36 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.64 1.61 2.06 1.57 3.50 -21.51%

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