[TDEX] YoY Annualized Quarter Result on 31-Mar-2009

Stock
[TDEX] TECHNODEX BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009
Profit Trend
QoQ- 163.68%
YoY- -81.46%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/09 30/09/09 31/03/09 CAGR
Revenue 13,029 19,136 20,048 19,152 -13.05%
PBT 1,931 5,708 6,677 1,645 5.99%
Tax 47 -26 -26 -34 -
NP 1,978 5,682 6,650 1,611 7.73%
-
NP to SH 1,978 5,682 6,650 1,611 7.73%
-
Tax Rate -2.43% 0.46% 0.39% 2.07% -
Total Cost 11,051 13,454 13,398 17,541 -15.44%
-
Net Worth 20,905 48,972 47,074 41,134 -21.79%
Dividend
31/12/11 31/12/09 30/09/09 31/03/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/11 31/12/09 30/09/09 31/03/09 CAGR
Net Worth 20,905 48,972 47,074 41,134 -21.79%
NOSH 232,282 181,111 175,000 178,999 9.92%
Ratio Analysis
31/12/11 31/12/09 30/09/09 31/03/09 CAGR
NP Margin 15.18% 29.69% 33.17% 8.41% -
ROE 9.46% 11.60% 14.13% 3.92% -
Per Share
31/12/11 31/12/09 30/09/09 31/03/09 CAGR
RPS 5.61 10.57 11.46 10.70 -20.90%
EPS 0.78 3.18 3.73 0.90 -5.06%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.2704 0.269 0.2298 -28.85%
Adjusted Per Share Value based on latest NOSH - 178,549
31/12/11 31/12/09 30/09/09 31/03/09 CAGR
RPS 1.54 2.27 2.38 2.27 -13.14%
EPS 0.23 0.67 0.79 0.19 7.18%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0248 0.058 0.0558 0.0487 -21.73%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/09 30/09/09 31/03/09 CAGR
Date 30/12/11 31/12/09 30/09/09 31/03/09 -
Price 0.09 0.29 0.26 0.22 -
P/RPS 1.60 2.74 2.27 2.06 -8.76%
P/EPS 10.57 9.24 6.84 24.44 -26.24%
EY 9.46 10.82 14.62 4.09 35.60%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 0.97 0.96 1.49%
Price Multiplier on Announcement Date
31/12/11 31/12/09 30/09/09 31/03/09 CAGR
Date 29/02/12 25/02/10 30/11/09 29/05/09 -
Price 0.18 0.27 0.29 0.22 -
P/RPS 3.21 2.56 2.53 2.06 17.47%
P/EPS 21.14 8.61 7.63 24.44 -5.13%
EY 4.73 11.62 13.10 4.09 5.42%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.00 1.08 0.96 30.54%

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