[TDEX] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ-0.0%
YoY- 112.78%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 30/06/12 30/06/11 CAGR
Revenue 15,266 6,410 2,833 3,651 0 1,707 4,532 25.52%
PBT 1,170 292 87 96 0 -1,646 1,247 -1.18%
Tax -29 30 -22 0 0 0 0 -
NP 1,141 322 65 96 0 -1,646 1,247 -1.64%
-
NP to SH 73 20 65 96 0 -1,646 1,247 -41.21%
-
Tax Rate 2.48% -10.27% 25.29% 0.00% - - 0.00% -
Total Cost 14,125 6,088 2,768 3,555 0 3,353 3,285 31.39%
-
Net Worth 37,163 14,000 19,499 0 0 20,574 21,175 11.10%
Dividend
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 30/06/12 30/06/11 CAGR
Net Worth 37,163 14,000 19,499 0 0 20,574 21,175 11.10%
NOSH 412,933 200,000 325,000 320,000 251,600 257,187 235,283 11.10%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 30/06/12 30/06/11 CAGR
NP Margin 7.47% 5.02% 2.29% 2.63% 0.00% -96.43% 27.52% -
ROE 0.20% 0.14% 0.33% 0.00% 0.00% -8.00% 5.89% -
Per Share
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 30/06/12 30/06/11 CAGR
RPS 3.70 3.21 0.87 1.14 0.00 0.66 1.93 12.95%
EPS 0.02 0.01 0.02 0.03 0.00 -0.64 0.53 -45.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.06 0.00 0.00 0.08 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 320,000
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 30/06/12 30/06/11 CAGR
RPS 1.81 0.76 0.34 0.43 0.00 0.20 0.54 25.40%
EPS 0.01 0.00 0.01 0.01 0.00 -0.20 0.15 -39.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0166 0.0231 0.00 0.00 0.0244 0.0251 11.12%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 30/06/12 30/06/11 CAGR
Date 31/10/16 30/10/15 31/10/14 31/12/13 31/10/12 29/06/12 30/06/11 -
Price 0.175 0.12 0.22 0.125 0.09 0.12 0.09 -
P/RPS 4.73 3.74 25.24 10.96 0.00 18.08 4.67 0.23%
P/EPS 989.91 1,200.00 1,100.00 416.67 0.00 -18.75 16.98 114.04%
EY 0.10 0.08 0.09 0.24 0.00 -5.33 5.89 -53.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.71 3.67 0.00 0.00 1.50 1.00 13.20%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 30/06/12 30/06/11 CAGR
Date 20/12/16 28/12/15 19/12/14 - - 17/08/12 26/08/11 -
Price 0.15 0.115 0.215 0.00 0.00 0.10 0.08 -
P/RPS 4.06 3.59 24.66 0.00 0.00 15.07 4.15 -0.40%
P/EPS 848.49 1,150.00 1,075.00 0.00 0.00 -15.63 15.09 112.59%
EY 0.12 0.09 0.09 0.00 0.00 -6.40 6.63 -52.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.64 3.58 0.00 0.00 1.25 0.89 12.50%

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