[TDEX] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 4.92%
YoY- -176.83%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 CAGR
Revenue 54,999 43,190 53,236 52,313 33,414 45,390 27,856 9.95%
PBT -8,574 -7,644 -7,322 -9,478 -3,783 3,413 2,106 -
Tax 50 37 -270 -67 50 -543 -407 -
NP -8,524 -7,607 -7,592 -9,545 -3,733 2,870 1,699 -
-
NP to SH -8,503 -7,571 -7,222 -9,177 -3,315 531 -178 71.50%
-
Tax Rate - - - - - 15.91% 19.33% -
Total Cost 63,523 50,797 60,828 61,858 37,147 42,520 26,157 13.17%
-
Net Worth 25,313 33,572 31,199 29,816 0 37,163 15,999 6.61%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 CAGR
Net Worth 25,313 33,572 31,199 29,816 0 37,163 15,999 6.61%
NOSH 843,796 843,796 807,087 680,087 590,421 412,933 200,000 22.24%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 CAGR
NP Margin -15.50% -17.61% -14.26% -18.25% -11.17% 6.32% 6.10% -
ROE -33.59% -22.55% -23.15% -30.78% 0.00% 1.43% -1.11% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 CAGR
RPS 6.52 5.15 6.83 8.77 5.66 10.99 13.93 -10.05%
EPS -1.01 -0.90 -0.93 -1.54 -0.56 0.13 -0.09 40.12%
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 0.08 -12.78%
Adjusted Per Share Value based on latest NOSH - 680,087
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 CAGR
RPS 6.52 5.12 6.31 6.20 3.96 5.38 3.30 9.96%
EPS -1.01 -0.90 -0.86 -1.09 -0.39 0.06 -0.02 72.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0398 0.037 0.0353 0.00 0.044 0.019 6.58%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/01/17 29/01/16 -
Price 0.075 0.10 0.215 0.045 0.08 0.145 0.11 -
P/RPS 1.15 1.94 3.15 0.51 1.41 1.32 0.79 5.37%
P/EPS -7.44 -11.09 -23.22 -2.92 -14.25 112.76 -123.60 -32.43%
EY -13.44 -9.02 -4.31 -34.20 -7.02 0.89 -0.81 47.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.50 5.38 0.90 0.00 1.61 1.38 8.64%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/01/17 31/01/16 CAGR
Date 23/05/23 26/05/22 28/05/21 21/05/20 - 29/03/17 28/03/16 -
Price 0.075 0.095 0.165 0.06 0.00 0.17 0.11 -
P/RPS 1.15 1.85 2.42 0.68 0.00 1.55 0.79 5.37%
P/EPS -7.44 -10.53 -17.82 -3.90 0.00 132.20 -123.60 -32.43%
EY -13.44 -9.50 -5.61 -25.65 0.00 0.76 -0.81 47.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.38 4.13 1.20 0.00 1.89 1.38 8.64%

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