[TDEX] YoY Annualized Quarter Result on 31-Oct-2017

Stock
[TDEX] TECHNODEX BHD
Announcement Date
19-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017
Profit Trend
QoQ- 41.67%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/10/18 30/06/18 31/10/17 31/12/12 31/03/13 31/03/12 CAGR
Revenue 68,698 65,928 0 50,176 6,351 6,071 14,213 25.89%
PBT -7,005 -6,741 0 2,506 -4,946 -3,120 2,106 -
Tax 75 0 0 -450 0 26 51 5.79%
NP -6,930 -6,741 0 2,056 -4,946 -3,093 2,157 -
-
NP to SH -6,142 -6,232 0 442 -4,946 -3,093 2,157 -
-
Tax Rate - - - 17.96% - - -2.42% -
Total Cost 75,628 72,669 0 48,120 11,297 9,164 12,055 30.79%
-
Net Worth 41,329 41,329 43,480 39,780 17,931 20,476 20,311 10.94%
Dividend
31/01/19 31/10/18 30/06/18 31/10/17 31/12/12 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/10/18 30/06/18 31/10/17 31/12/12 31/03/13 31/03/12 CAGR
Net Worth 41,329 41,329 43,480 39,780 17,931 20,476 20,311 10.94%
NOSH 590,421 590,421 543,505 441,999 256,158 255,957 253,898 13.12%
Ratio Analysis
31/01/19 31/10/18 30/06/18 31/10/17 31/12/12 31/03/13 31/03/12 CAGR
NP Margin -10.09% -10.23% 0.00% 4.10% -77.88% -50.95% 15.18% -
ROE -14.86% -15.08% 0.00% 1.11% -27.58% -15.11% 10.62% -
Per Share
31/01/19 31/10/18 30/06/18 31/10/17 31/12/12 31/03/13 31/03/12 CAGR
RPS 11.64 11.17 0.00 11.35 2.48 2.37 5.60 11.28%
EPS -1.04 -1.06 0.00 0.10 -1.93 -1.21 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.09 0.07 0.08 0.08 -1.93%
Adjusted Per Share Value based on latest NOSH - 476,666
31/01/19 31/10/18 30/06/18 31/10/17 31/12/12 31/03/13 31/03/12 CAGR
RPS 8.15 7.82 0.00 5.95 0.75 0.72 1.69 25.85%
EPS -0.73 -0.74 0.00 0.05 -0.59 -0.37 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.049 0.0516 0.0472 0.0213 0.0243 0.0241 10.92%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 30/06/18 31/10/17 31/12/12 31/03/13 31/03/12 CAGR
Date 31/01/19 31/10/18 29/06/18 31/10/17 31/12/12 29/03/13 30/03/12 -
Price 0.11 0.115 0.12 0.15 0.10 0.11 0.15 -
P/RPS 0.95 1.03 0.00 1.32 4.03 4.64 2.68 -14.06%
P/EPS -10.57 -10.89 0.00 150.00 -5.18 -9.10 17.65 -
EY -9.46 -9.18 0.00 0.67 -19.31 -10.99 5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 1.50 1.67 1.43 1.38 1.88 -2.59%
Price Multiplier on Announcement Date
31/01/19 31/10/18 30/06/18 31/10/17 31/12/12 31/03/13 31/03/12 CAGR
Date 22/03/19 28/12/18 - 19/12/17 28/02/13 31/05/13 30/05/12 -
Price 0.07 0.10 0.00 0.14 0.115 0.11 0.12 -
P/RPS 0.60 0.90 0.00 1.23 4.64 4.64 2.14 -16.96%
P/EPS -6.73 -9.47 0.00 140.00 -5.96 -9.10 14.12 -
EY -14.86 -10.56 0.00 0.71 -16.79 -10.99 7.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.43 0.00 1.56 1.64 1.38 1.50 -5.75%

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