[TDEX] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/12/13 31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 CAGR
Revenue 13,130 13,750 13,750 0 6,862 18,152 14,702 -2.57%
PBT 410 -1,042 -1,042 0 -6,288 4,514 -8,838 -
Tax -102 0 0 0 0 -2 -58 13.89%
NP 308 -1,042 -1,042 0 -6,288 4,512 -8,896 -
-
NP to SH 308 -1,042 -1,042 0 -6,288 4,512 -8,896 -
-
Tax Rate 24.88% - - - - 0.04% - -
Total Cost 12,822 14,792 14,792 0 13,150 13,640 23,598 -13.11%
-
Net Worth 18,479 0 20,839 0 20,448 20,931 39,270 -15.94%
Dividend
31/10/14 31/12/13 31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/12/13 31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 18,479 0 20,839 0 20,448 20,931 39,270 -15.94%
NOSH 307,999 347,333 347,333 255,608 255,609 232,577 200,360 10.41%
Ratio Analysis
31/10/14 31/12/13 31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.35% -7.58% -7.58% 0.00% -91.64% 24.86% -60.51% -
ROE 1.67% 0.00% -5.00% 0.00% -30.75% 21.56% -22.65% -
Per Share
31/10/14 31/12/13 31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.26 3.96 3.96 0.00 2.68 7.80 7.34 -11.78%
EPS 0.10 -0.30 -0.30 0.00 -2.46 1.94 -4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.06 0.00 0.08 0.09 0.196 -23.87%
Adjusted Per Share Value based on latest NOSH - 251,600
31/10/14 31/12/13 31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.56 1.63 1.63 0.00 0.81 2.15 1.74 -2.48%
EPS 0.04 -0.12 -0.12 0.00 -0.75 0.53 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.00 0.0247 0.00 0.0242 0.0248 0.0465 -15.92%
Price Multiplier on Financial Quarter End Date
31/10/14 31/12/13 31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 CAGR
Date 31/10/14 31/12/13 31/10/13 31/10/12 29/06/12 30/06/11 30/06/10 -
Price 0.22 0.125 0.135 0.09 0.12 0.09 0.20 -
P/RPS 5.16 3.16 3.41 0.00 4.47 1.15 2.73 15.80%
P/EPS 220.00 -41.67 -45.00 0.00 -4.88 4.64 -4.50 -
EY 0.45 -2.40 -2.22 0.00 -20.50 21.56 -22.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 0.00 2.25 0.00 1.50 1.00 1.02 34.31%
Price Multiplier on Announcement Date
31/10/14 31/12/13 31/10/13 31/10/12 30/06/12 30/06/11 30/06/10 CAGR
Date 19/12/14 - 13/12/13 - 17/08/12 26/08/11 30/08/10 -
Price 0.215 0.00 0.13 0.00 0.10 0.08 0.20 -
P/RPS 5.04 0.00 3.28 0.00 3.73 1.03 2.73 15.17%
P/EPS 215.00 0.00 -43.33 0.00 -4.07 4.12 -4.50 -
EY 0.47 0.00 -2.31 0.00 -24.60 24.25 -22.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 0.00 2.17 0.00 1.25 0.89 1.02 33.55%

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