[TDEX] YoY Cumulative Quarter Result on 31-Dec-2011

Stock
[TDEX] TECHNODEX BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- -17.45%
YoY- 106.33%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Revenue 7,083 5,822 13,029 13,029 23,390 27,110 12,768 -13.68%
PBT -3,640 -4,534 1,931 1,931 7,790 8,087 1,097 -
Tax 31 0 47 47 -31 -37 -23 -
NP -3,609 -4,534 1,978 1,978 7,759 8,050 1,074 -
-
NP to SH -3,609 -4,534 1,978 1,978 7,759 8,050 1,074 -
-
Tax Rate - - -2.43% -2.43% 0.40% 0.46% 2.10% -
Total Cost 10,692 10,356 11,051 11,051 15,631 19,060 11,694 -2.21%
-
Net Worth 20,476 17,931 20,311 20,905 47,074 48,972 41,134 -15.99%
Dividend
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Net Worth 20,476 17,931 20,311 20,905 47,074 48,972 41,134 -15.99%
NOSH 255,957 256,158 253,898 232,282 175,000 181,111 178,999 9.34%
Ratio Analysis
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
NP Margin -50.95% -77.88% 15.18% 15.18% 33.17% 29.69% 8.41% -
ROE -17.63% -25.29% 9.74% 9.46% 16.48% 16.44% 2.61% -
Per Share
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
RPS 2.77 2.27 5.13 5.61 13.37 14.97 7.13 -21.03%
EPS -1.41 -1.77 0.78 0.78 4.35 4.51 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.08 0.09 0.269 0.2704 0.2298 -23.17%
Adjusted Per Share Value based on latest NOSH - 235,454
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
RPS 0.84 0.69 1.54 1.54 2.77 3.21 1.51 -13.62%
EPS -0.43 -0.54 0.23 0.23 0.92 0.95 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0213 0.0241 0.0248 0.0558 0.058 0.0487 -15.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Date 29/03/13 31/12/12 30/03/12 30/12/11 30/09/09 31/12/09 31/03/09 -
Price 0.11 0.10 0.15 0.09 0.26 0.29 0.22 -
P/RPS 3.98 4.40 2.92 1.60 1.95 1.94 3.08 6.61%
P/EPS -7.80 -5.65 19.25 10.57 5.86 6.52 36.67 -
EY -12.82 -17.70 5.19 9.46 17.05 15.33 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.43 1.88 1.00 0.97 1.07 0.96 9.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Date 31/05/13 28/02/13 30/05/12 29/02/12 30/11/09 25/02/10 29/05/09 -
Price 0.11 0.115 0.12 0.18 0.29 0.27 0.22 -
P/RPS 3.98 5.06 2.34 3.21 2.17 1.80 3.08 6.61%
P/EPS -7.80 -6.50 15.40 21.14 6.54 6.07 36.67 -
EY -12.82 -15.39 6.49 4.73 15.29 16.46 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.64 1.50 2.00 1.08 1.00 0.96 9.49%

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