KLSE (MYR): TDEX (0132)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.05
Today's Change
0.00 (0.00%)
Day's Change
0.045 - 0.05
Trading Volume
1,972,300
Market Cap
42 Million
NOSH
843 Million
Latest Quarter
30-Sep-2024 [#1]
Announcement Date
28-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
28-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
42.29% | 19.82%
Revenue | NP to SH
42,526.000 | -6,254.000
RPS | P/RPS
5.04 Cent | 0.99
EPS | P/E | EY
-0.74 Cent | -6.74 | -14.84%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.02 | 2.50
QoQ | YoY
4.15% | 16.5%
NP Margin | ROE
-14.73% | -37.09%
F.Y. | Ann. Date
30-Sep-2024 | 28-Nov-2024
Latest Audited Result
30-Jun-2024
Announcement Date
30-Oct-2024
Next Audited Result
30-Jun-2025
Est. Ann. Date
30-Oct-2025
Est. Ann. Due Date
27-Dec-2025
Revenue | NP to SH
40,687.000 | -6,527.000
RPS | P/RPS
4.83 Cent | 1.04
EPS | P/E | EY
-0.77 Cent | -6.46 | -15.48%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.02 | 2.50
YoY
17.41%
NP Margin | ROE
-16.06% | -38.68%
F.Y. | Ann. Date
30-Jun-2024 | 30-Aug-2024
Revenue | NP to SH
44,092.000 | -4,384.000
RPS | P/RPS
5.23 Cent | 0.96
EPS | P/E | EY
-0.52 Cent | -9.62 | -10.40%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
32.83% | 19.82%
NP Margin | ROE
-9.96% | -26.00%
F.Y. | Ann. Date
30-Sep-2024 | 28-Nov-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/04/18 | 30/04/17 | 30/04/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 44,092 | 42,526 | 40,687 | 56,133 | 34,856 | 58,825 | 54,783 | 63,053 | 0 | 56,433 | 53,514 | 23,973 | 6.68% | |
PBT | -4,392 | -6,244 | -6,516 | -7,924 | -9,054 | -4,586 | -10,261 | -12,597 | 0 | -1,368 | 2,885 | 2,324 | - | |
Tax | 0 | -19 | -19 | 0 | 50 | -589 | -62 | -17 | 0 | -525 | -531 | -251 | -27.08% | |
NP | -4,392 | -6,263 | -6,535 | -7,924 | -9,004 | -5,175 | -10,323 | -12,614 | 0 | -1,893 | 2,354 | 2,073 | - | |
- | ||||||||||||||
NP to SH | -4,384 | -6,254 | -6,527 | -7,903 | -8,972 | -4,926 | -9,976 | -11,758 | 0 | -1,747 | 447 | 289 | - | |
- | ||||||||||||||
Tax Rate | - | - | - | - | - | - | - | - | - | - | 18.41% | 10.80% | - | |
Total Cost | 48,484 | 48,789 | 47,222 | 64,057 | 43,860 | 64,000 | 65,106 | 75,667 | 0 | 58,326 | 51,160 | 21,900 | 9.85% | |
- | ||||||||||||||
Net Worth | 16,861 | 16,861 | 16,875 | 16,875 | 25,313 | 32,283 | 35,916 | 35,425 | 43,480 | 43,480 | 37,163 | 29,699 | -6.68% |
Equity | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/04/18 | 30/04/17 | 30/04/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 16,861 | 16,861 | 16,875 | 16,875 | 25,313 | 32,283 | 35,916 | 35,425 | 43,480 | 43,480 | 37,163 | 29,699 | -6.68% | |
NOSH | 843,076 | 843,076 | 843,796 | 843,796 | 843,796 | 807,087 | 767,087 | 590,421 | 543,505 | 543,505 | 412,933 | 371,250 | 10.56% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/04/18 | 30/04/17 | 30/04/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | -9.96% | -14.73% | -16.06% | -14.12% | -25.83% | -8.80% | -18.84% | -20.01% | 0.00% | -3.35% | 4.40% | 8.65% | - | |
ROE | -26.00% | -37.09% | -38.68% | -46.83% | -35.44% | -15.26% | -27.78% | -33.19% | 0.00% | -4.02% | 1.20% | 0.97% | - |
Per Share | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/04/18 | 30/04/17 | 30/04/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 5.23 | 5.04 | 4.82 | 6.65 | 4.13 | 7.29 | 7.63 | 10.68 | 0.00 | 10.38 | 12.96 | 6.46 | -3.51% | |
EPS | -0.52 | -0.74 | -0.77 | -0.94 | -1.09 | -0.63 | -1.60 | -1.99 | 0.00 | -0.32 | 0.11 | 0.08 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 | 0.06 | 0.08 | 0.08 | 0.09 | 0.08 | -15.60% |
Adjusted Per Share Value based on latest NOSH - 843,076 | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/04/18 | 30/04/17 | 30/04/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 5.23 | 5.04 | 4.83 | 6.66 | 4.13 | 6.98 | 6.50 | 7.48 | 0.00 | 6.69 | 6.35 | 2.84 | 6.71% | |
EPS | -0.52 | -0.74 | -0.77 | -0.94 | -1.06 | -0.58 | -1.18 | -1.39 | 0.00 | -0.21 | 0.05 | 0.03 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.0383 | 0.0426 | 0.042 | 0.0516 | 0.0516 | 0.0441 | 0.0352 | -6.68% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/04/18 | 30/04/17 | 30/04/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 30/09/24 | 30/09/24 | 28/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 28/06/19 | 29/06/18 | 30/04/18 | 28/04/17 | 29/04/16 | - | |
Price | 0.055 | 0.055 | 0.06 | 0.07 | 0.085 | 0.115 | 0.06 | 0.075 | 0.12 | 0.12 | 0.165 | 0.12 | - | |
P/RPS | 1.05 | 1.09 | 1.24 | 1.05 | 2.06 | 1.58 | 0.79 | 0.70 | 0.00 | 1.16 | 1.27 | 1.86 | -4.84% | |
P/EPS | -10.58 | -7.41 | -7.76 | -7.47 | -7.99 | -18.84 | -4.32 | -3.77 | 0.00 | -37.33 | 152.43 | 154.15 | - | |
EY | -9.45 | -13.49 | -12.89 | -13.38 | -12.51 | -5.31 | -23.15 | -26.55 | 0.00 | -2.68 | 0.66 | 0.65 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 2.75 | 2.75 | 3.00 | 3.50 | 2.83 | 2.88 | 1.20 | 1.25 | 1.50 | 1.50 | 1.83 | 1.50 | 8.85% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/04/18 | 30/04/17 | 30/04/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/11/24 | 28/11/24 | 30/08/24 | 25/08/23 | 29/08/22 | 30/09/21 | 27/08/20 | 23/08/19 | - | 29/06/18 | 30/06/17 | 29/06/16 | - | |
Price | 0.06 | 0.06 | 0.055 | 0.075 | 0.07 | 0.155 | 0.105 | 0.05 | 0.00 | 0.12 | 0.17 | 0.135 | - | |
P/RPS | 1.15 | 1.19 | 1.14 | 1.13 | 1.69 | 2.13 | 1.38 | 0.47 | 0.00 | 1.16 | 1.31 | 2.09 | -7.14% | |
P/EPS | -11.54 | -8.09 | -7.11 | -8.01 | -6.58 | -25.40 | -7.56 | -2.51 | 0.00 | -37.33 | 157.04 | 173.42 | - | |
EY | -8.67 | -12.36 | -14.06 | -12.49 | -15.19 | -3.94 | -13.23 | -39.83 | 0.00 | -2.68 | 0.64 | 0.58 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 3.00 | 3.00 | 2.75 | 3.75 | 2.33 | 3.88 | 2.10 | 0.83 | 0.00 | 1.50 | 1.89 | 1.69 | 6.13% |
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.
This counter is like most (90%) 2nd & 3rd liner counters. Up 1 sen down 2 sen, next day up 2 sen, down 2 sen... this trend continues for 3-6 months. By end of 6 months price down by 10-15 sen, bilis tak tahan and sell, shark buys, price shoot up by 15-20 sen. Bilis then told this is the next DNEX or Awantec, bilis buys... repeat up 1 sen down 2 sen
2021-03-02 10:27
Most bilis fully aware of this cycle but for unknown reasons keeps repeating it until bullet all habis. Bilis then disappear from the scene 2-3 years until "a friend" starts talking that he has made a fortune from the market, the market is more efficient now, he's so happy, life easier, bla bla bla... bilis borrows and buys... repeat up 1 sen down 2 sen
2021-03-02 10:36
Bilis tak puas hati... he reads, attends seminars, listen to youtube, read and research some more...bilis now more confident, the seminar sifu next sends tips via whatsapp, etc to bilis... within 1-3 weeks bilis gets more tips from other "friends", researches, telegram, etc... bilis now has 15-20 counters to consider trading everyday... repeat up 1 sen down 2 sen
2021-03-02 10:52
0.225, 0.220, 0.225, 0.230, 0.225, 0.230, 0.225, 0.220, 0.225, 0.230, 0.225, 0.230.... so sleepy
2021-03-11 10:20
Time to buy tdex. Revenue is good. Profit is positive. Current Assets is 3 times current liabilities. Value buy
2021-04-26 10:03
Still waiting for lower price to collect.. If not guess wrong tomorrow will close 16.5sen.
2021-05-06 18:50
16/6...opening trade 2.30pm & closing trade 5.00pm, huge amount of buying, standby for changing direction
2021-06-16 17:21
useless share lost my money only after wait for more than 1 year. don't want keep it.
2022-04-06 10:22
capital from 200m up to 800m but qr all loss . now cons ??? quality company will bonus issue ???
2024-05-16 17:42
nicholas99
sell queue too big. macam operator want clear stock.
2021-03-01 10:02