[TDEX] YoY TTM Result on 30-Apr-2013 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ-0.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 CAGR
Revenue 24,181 20,163 13,192 1,732 2,997 17,303 12,413 7.83%
PBT 2,324 770 258 143 -31,529 8,401 6,618 -11.16%
Tax -251 -443 0 31 -35 14 -45 21.45%
NP 2,073 327 258 174 -31,564 8,415 6,573 -12.23%
-
NP to SH 289 -252 258 174 -31,564 8,415 6,573 -29.76%
-
Tax Rate 10.80% 57.53% 0.00% -21.68% - -0.17% 0.68% -
Total Cost 22,108 19,836 12,934 1,558 34,561 8,888 5,840 16.24%
-
Net Worth 31,599 27,766 29,999 12,769 20,567 39,861 26,810 1.87%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 CAGR
Net Worth 31,599 27,766 29,999 12,769 20,567 39,861 26,810 1.87%
NOSH 395,000 396,666 500,000 255,384 227,263 178,269 79,886 19.81%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 CAGR
NP Margin 8.57% 1.62% 1.96% 10.05% -1,053.19% 48.63% 52.95% -
ROE 0.91% -0.91% 0.86% 1.36% -153.47% 21.11% 24.52% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 CAGR
RPS 6.12 5.08 2.64 0.68 1.32 9.71 15.54 -10.00%
EPS 0.07 -0.06 0.05 0.07 -13.89 4.72 8.23 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.06 0.05 0.0905 0.2236 0.3356 -14.97%
Adjusted Per Share Value based on latest NOSH - 255,384
30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 CAGR
RPS 2.87 2.39 1.56 0.21 0.36 2.05 1.47 7.86%
EPS 0.03 -0.03 0.03 0.02 -3.74 1.00 0.78 -30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0374 0.0329 0.0356 0.0151 0.0244 0.0472 0.0318 1.85%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/12/10 30/06/08 29/06/07 -
Price 0.12 0.13 0.235 0.105 0.16 0.25 0.50 -
P/RPS 1.96 2.56 8.91 15.48 12.13 2.58 3.22 -5.46%
P/EPS 164.01 -204.63 455.43 154.11 -1.15 5.30 6.08 45.16%
EY 0.61 -0.49 0.22 0.65 -86.80 18.88 16.46 -31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.86 3.92 2.10 1.77 1.12 1.49 0.07%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 30/06/07 CAGR
Date 29/06/16 30/06/15 - - 28/02/11 25/08/08 28/08/07 -
Price 0.135 0.13 0.00 0.00 0.14 0.26 0.52 -
P/RPS 2.21 2.56 0.00 0.00 10.62 2.68 3.35 -4.59%
P/EPS 184.52 -204.63 0.00 0.00 -1.01 5.51 6.32 46.46%
EY 0.54 -0.49 0.00 0.00 -99.21 18.16 15.82 -31.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.86 0.00 0.00 1.55 1.16 1.55 0.98%

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