[TDEX] YoY Annualized Quarter Result on 31-Oct-2018

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Oct-2018
Profit Trend
QoQ--%
YoY- -1510.14%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
Revenue 61,218 65,928 0 50,176 55,909 56,433 6,351 43.02%
PBT -9,853 -6,741 0 2,506 2,056 -1,368 -4,946 11.49%
Tax 54 0 0 -450 -433 -525 0 -
NP -9,798 -6,741 0 2,056 1,622 -1,893 -4,946 11.40%
-
NP to SH -9,036 -6,232 0 442 1,601 -1,747 -4,946 9.98%
-
Tax Rate - - - 17.96% 21.06% - - -
Total Cost 71,017 72,669 0 48,120 54,286 58,326 11,297 33.69%
-
Net Worth 35,425 41,329 43,480 39,780 43,480 43,480 17,931 11.35%
Dividend
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
Net Worth 35,425 41,329 43,480 39,780 43,480 43,480 17,931 11.35%
NOSH 590,421 590,421 543,505 441,999 543,505 543,505 256,158 14.09%
Ratio Analysis
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
NP Margin -16.01% -10.23% 0.00% 4.10% 2.90% -3.35% -77.88% -
ROE -25.51% -15.08% 0.00% 1.11% 3.68% -4.02% -27.58% -
Per Share
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
RPS 10.37 11.17 0.00 11.35 10.29 10.38 2.48 25.35%
EPS -1.53 -1.06 0.00 0.10 0.29 -0.32 -1.93 -3.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.09 0.08 0.08 0.07 -2.40%
Adjusted Per Share Value based on latest NOSH - 590,421
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
RPS 7.26 7.82 0.00 5.95 6.63 6.69 0.75 43.12%
EPS -1.07 -0.74 0.00 0.05 0.19 -0.21 -0.59 9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.049 0.0516 0.0472 0.0516 0.0516 0.0213 11.31%
Price Multiplier on Financial Quarter End Date
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
Date 30/04/19 31/10/18 29/06/18 31/10/17 30/01/18 30/04/18 31/12/12 -
Price 0.07 0.115 0.12 0.15 0.13 0.12 0.10 -
P/RPS 0.68 1.03 0.00 1.32 1.26 1.16 4.03 -24.50%
P/EPS -4.57 -10.89 0.00 150.00 44.12 -37.33 -5.18 -1.95%
EY -21.86 -9.18 0.00 0.67 2.27 -2.68 -19.31 1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.64 1.50 1.67 1.63 1.50 1.43 -3.11%
Price Multiplier on Announcement Date
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
Date 27/06/19 28/12/18 - 19/12/17 29/03/18 29/06/18 28/02/13 -
Price 0.075 0.10 0.00 0.14 0.135 0.12 0.115 -
P/RPS 0.72 0.90 0.00 1.23 1.31 1.16 4.64 -25.49%
P/EPS -4.90 -9.47 0.00 140.00 45.82 -37.33 -5.96 -3.04%
EY -20.41 -10.56 0.00 0.71 2.18 -2.68 -16.79 3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.43 0.00 1.56 1.69 1.50 1.64 -4.19%

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