[TDEX] YoY TTM Result on 31-Jan-2013 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 24.84%
YoY- 67.34%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 27,856 13,619 13,471 2,391 7,479 12,560 5,903 33.71%
PBT 2,106 253 -392 -1,380 -4,229 -18,098 -10,737 -
Tax -407 -116 0 0 4 -10 -32 61.00%
NP 1,699 137 -392 -1,380 -4,225 -18,108 -10,769 -
-
NP to SH -178 19 -392 -1,380 -4,225 -18,108 -10,769 -53.62%
-
Tax Rate 19.33% 45.85% - - - - - -
Total Cost 26,157 13,482 13,863 3,771 11,704 30,668 16,672 8.80%
-
Net Worth 15,999 23,379 19,799 0 17,612 21,000 38,422 -15.13%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 15,999 23,379 19,799 0 17,612 21,000 38,422 -15.13%
NOSH 200,000 333,999 330,000 258,965 251,600 233,333 227,753 -2.40%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.10% 1.01% -2.91% -57.72% -56.49% -144.17% -182.43% -
ROE -1.11% 0.08% -1.98% 0.00% -23.99% -86.23% -28.03% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.93 4.08 4.08 0.92 2.97 5.38 2.59 37.03%
EPS -0.09 0.01 -0.12 -0.53 -1.68 -7.76 -4.73 -52.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.06 0.00 0.07 0.09 0.1687 -13.04%
Adjusted Per Share Value based on latest NOSH - 258,965
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.30 1.61 1.60 0.28 0.89 1.49 0.70 33.69%
EPS -0.02 0.00 -0.05 -0.16 -0.50 -2.15 -1.28 -54.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0277 0.0235 0.00 0.0209 0.0249 0.0455 -15.08%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 28/09/12 30/09/11 30/09/10 -
Price 0.11 0.15 0.16 0.135 0.09 0.08 0.18 -
P/RPS 0.79 3.68 3.92 14.62 3.03 1.49 6.94 -33.43%
P/EPS -123.60 2,636.84 -134.69 -25.33 -5.36 -1.03 -3.81 91.86%
EY -0.81 0.04 -0.74 -3.95 -18.66 -97.01 -26.27 -47.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.14 2.67 0.00 1.29 0.89 1.07 4.88%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/03/16 31/03/15 - - - 25/11/11 30/11/10 -
Price 0.11 0.14 0.00 0.00 0.00 0.09 0.16 -
P/RPS 0.79 3.43 0.00 0.00 0.00 1.67 6.17 -31.95%
P/EPS -123.60 2,461.05 0.00 0.00 0.00 -1.16 -3.38 96.21%
EY -0.81 0.04 0.00 0.00 0.00 -86.23 -29.55 -49.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.00 0.00 0.00 0.00 1.00 0.95 7.24%

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