[TDEX] YoY TTM Result on 31-Jul-2017 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 2.01%
YoY- 41.18%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 53,898 26,884 54,265 60,857 25,755 22,066 13,273 31.13%
PBT -10,794 -3,797 -2,771 2,317 2,962 1,098 280 -
Tax -17 -201 -422 -430 -346 -523 -30 -10.40%
NP -10,811 -3,998 -3,193 1,887 2,616 575 250 -
-
NP to SH -10,186 -3,727 -3,391 456 323 -305 250 -
-
Tax Rate - - - 18.56% 11.68% 47.63% 10.71% -
Total Cost 64,709 30,882 57,458 58,970 23,139 21,491 13,023 36.35%
-
Net Worth 35,425 0 38,045 35,100 30,856 24,500 17,599 14.49%
Dividend
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 35,425 0 38,045 35,100 30,856 24,500 17,599 14.49%
NOSH 590,421 543,505 543,505 390,000 412,933 350,000 293,333 14.48%
Ratio Analysis
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -20.06% -14.87% -5.88% 3.10% 10.16% 2.61% 1.88% -
ROE -28.75% 0.00% -8.91% 1.30% 1.05% -1.24% 1.42% -
Per Share
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 9.13 4.95 9.98 15.60 6.68 6.30 4.52 14.56%
EPS -1.73 -0.69 -0.62 0.12 0.08 -0.09 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.07 0.09 0.08 0.07 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 390,000
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 6.39 3.19 6.44 7.22 3.05 2.62 1.57 31.19%
EPS -1.21 -0.44 -0.40 0.05 0.04 -0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.00 0.0451 0.0416 0.0366 0.0291 0.0209 14.45%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.055 0.115 0.115 0.145 0.155 0.125 0.195 -
P/RPS 0.60 2.32 1.15 0.93 2.32 1.98 4.31 -31.70%
P/EPS -3.19 -16.77 -18.43 124.01 185.09 -143.44 228.80 -
EY -31.37 -5.96 -5.43 0.81 0.54 -0.70 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.00 1.64 1.61 1.94 1.79 3.25 -21.66%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 29/11/19 - 28/09/18 27/09/17 26/09/16 29/09/15 - -
Price 0.06 0.00 0.115 0.145 0.165 0.11 0.00 -
P/RPS 0.66 0.00 1.15 0.93 2.47 1.74 0.00 -
P/EPS -3.48 0.00 -18.43 124.01 197.03 -126.23 0.00 -
EY -28.75 0.00 -5.43 0.81 0.51 -0.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.64 1.61 2.06 1.57 0.00 -

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