[TDEX] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 5.24%
YoY- -271.66%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 CAGR
Revenue 42,968 49,958 51,845 52,610 27,469 34,611 25,643 7.46%
PBT -9,535 -8,179 -7,932 -10,011 -2,809 3,840 1,303 -
Tax 50 -163 -70 -67 0 -405 -471 -
NP -9,485 -8,342 -8,002 -10,078 -2,809 3,435 832 -
-
NP to SH -9,461 -8,306 -7,526 -9,652 -2,597 376 -350 58.35%
-
Tax Rate - - - - - 10.55% 36.15% -
Total Cost 52,453 58,300 59,847 62,688 30,278 31,176 24,811 11.00%
-
Net Worth 25,313 32,283 30,683 29,521 0 37,163 14,000 8.60%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 CAGR
Net Worth 25,313 32,283 30,683 29,521 0 37,163 14,000 8.60%
NOSH 843,796 807,087 767,087 590,421 590,421 412,933 200,000 22.22%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 CAGR
NP Margin -22.07% -16.70% -15.43% -19.16% -10.23% 9.92% 3.24% -
ROE -37.37% -25.73% -24.53% -32.70% 0.00% 1.01% -2.50% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 CAGR
RPS 5.09 6.19 6.76 8.91 4.65 8.38 12.82 -12.08%
EPS -1.12 -1.03 -0.98 -1.63 -0.44 0.09 -0.18 29.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.05 0.00 0.09 0.07 -11.14%
Adjusted Per Share Value based on latest NOSH - 590,421
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 CAGR
RPS 5.09 5.92 6.14 6.23 3.26 4.10 3.04 7.45%
EPS -1.12 -0.98 -0.89 -1.14 -0.31 0.04 -0.04 59.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0383 0.0364 0.035 0.00 0.044 0.0166 8.60%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 30/10/15 -
Price 0.10 0.115 0.315 0.055 0.10 0.175 0.12 -
P/RPS 1.96 1.86 4.66 0.62 2.15 2.09 0.94 10.78%
P/EPS -8.92 -11.17 -32.11 -3.36 -22.73 192.19 -68.57 -24.74%
EY -11.21 -8.95 -3.11 -29.72 -4.40 0.52 -1.46 32.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.88 7.88 1.10 0.00 1.94 1.71 9.73%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 CAGR
Date 24/02/23 25/02/22 26/02/21 25/02/20 - 20/12/16 28/12/15 -
Price 0.095 0.115 0.23 0.055 0.00 0.15 0.115 -
P/RPS 1.87 1.86 3.40 0.62 0.00 1.79 0.90 10.73%
P/EPS -8.47 -11.17 -23.44 -3.36 0.00 164.73 -65.71 -24.84%
EY -11.80 -8.95 -4.27 -29.72 0.00 0.61 -1.52 33.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 2.88 5.75 1.10 0.00 1.67 1.64 9.62%

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