Highlights

[TDEX] QoQ Quarter Result on 2018-10-31 [#0]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 28-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
31-Oct-2018
Profit Trend QoQ -     -132.95%    YoY -     -1,370.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 18,329 15,085 12,384 14,500 16,845 10,536 14,552 16.58%
  QoQ % 21.50% 21.81% -14.59% -13.92% 59.88% -27.60% -
  Horiz. % 125.96% 103.66% 85.10% 99.64% 115.76% 72.40% 100.00%
PBT -1,861 -1,922 -887 -2,910 289 737 516 -
  QoQ % 3.17% -116.69% 69.52% -1,106.92% -60.79% 42.83% -
  Horiz. % -360.66% -372.48% -171.90% -563.95% 56.01% 142.83% 100.00%
Tax 50 0 0 -201 -100 -121 -104 -
  QoQ % 0.00% 0.00% 0.00% -101.00% 17.36% -16.35% -
  Horiz. % -48.08% -0.00% -0.00% 193.27% 96.15% 116.35% 100.00%
NP -1,811 -1,922 -887 -3,111 189 616 412 -
  QoQ % 5.78% -116.69% 71.49% -1,746.03% -69.32% 49.51% -
  Horiz. % -439.56% -466.50% -215.29% -755.10% 45.87% 149.51% 100.00%
NP to SH -1,498 -1,817 -780 -2,947 193 143 78 -
  QoQ % 17.56% -132.95% 73.53% -1,626.94% 34.97% 83.33% -
  Horiz. % -1,920.51% -2,329.49% -1,000.00% -3,778.21% 247.44% 183.33% 100.00%
Tax Rate - % - % - % - % 34.60 % 16.42 % 20.16 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 110.72% -18.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 171.63% 81.45% 100.00%
Total Cost 20,140 17,007 13,271 17,611 16,656 9,920 14,140 26.51%
  QoQ % 18.42% 28.15% -24.64% 5.73% 67.90% -29.84% -
  Horiz. % 142.43% 120.28% 93.85% 124.55% 117.79% 70.16% 100.00%
Net Worth 41,329 41,329 38,045 43,480 43,480 42,900 35,100 11.47%
  QoQ % 0.00% 8.63% -12.50% 0.00% 1.35% 22.22% -
  Horiz. % 117.75% 117.75% 108.39% 123.88% 123.88% 122.22% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 41,329 41,329 38,045 43,480 43,480 42,900 35,100 11.47%
  QoQ % 0.00% 8.63% -12.50% 0.00% 1.35% 22.22% -
  Horiz. % 117.75% 117.75% 108.39% 123.88% 123.88% 122.22% 100.00%
NOSH 590,421 590,421 543,505 543,505 543,505 476,666 390,000 31.75%
  QoQ % 0.00% 8.63% 0.00% 0.00% 14.02% 22.22% -
  Horiz. % 151.39% 151.39% 139.36% 139.36% 139.36% 122.22% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin -9.88 % -12.74 % -7.16 % -21.46 % 1.12 % 5.85 % 2.83 % -
  QoQ % 22.45% -77.93% 66.64% -2,016.07% -80.85% 106.71% -
  Horiz. % -349.12% -450.18% -253.00% -758.30% 39.58% 206.71% 100.00%
ROE -3.62 % -4.40 % -2.05 % -6.78 % 0.44 % 0.33 % 0.22 % -
  QoQ % 17.73% -114.63% 69.76% -1,640.91% 33.33% 50.00% -
  Horiz. % -1,645.45% -2,000.00% -931.82% -3,081.82% 200.00% 150.00% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 3.10 2.55 2.28 2.67 3.10 2.21 3.73 -11.57%
  QoQ % 21.57% 11.84% -14.61% -13.87% 40.27% -40.75% -
  Horiz. % 83.11% 68.36% 61.13% 71.58% 83.11% 59.25% 100.00%
EPS -0.25 -0.31 -0.14 -0.54 0.04 0.03 0.02 -
  QoQ % 19.35% -121.43% 74.07% -1,450.00% 33.33% 50.00% -
  Horiz. % -1,250.00% -1,550.00% -700.00% -2,700.00% 200.00% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.0700 0.0800 0.0800 0.0900 0.0900 -15.39%
  QoQ % 0.00% 0.00% -12.50% 0.00% -11.11% 0.00% -
  Horiz. % 77.78% 77.78% 77.78% 88.89% 88.89% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 590,421
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 3.10 2.55 2.10 2.46 2.85 1.78 2.46 16.62%
  QoQ % 21.57% 21.43% -14.63% -13.68% 60.11% -27.64% -
  Horiz. % 126.02% 103.66% 85.37% 100.00% 115.85% 72.36% 100.00%
EPS -0.25 -0.31 -0.13 -0.50 0.03 0.02 0.01 -
  QoQ % 19.35% -138.46% 74.00% -1,766.67% 50.00% 100.00% -
  Horiz. % -2,500.00% -3,100.00% -1,300.00% -5,000.00% 300.00% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.0644 0.0736 0.0736 0.0727 0.0594 11.53%
  QoQ % 0.00% 8.70% -12.50% 0.00% 1.24% 22.39% -
  Horiz. % 117.85% 117.85% 108.42% 123.91% 123.91% 122.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.1100 0.1150 0.1150 0.1200 0.1300 0.1500 0.1450 -
P/RPS 3.54 4.50 5.05 4.50 4.19 6.79 3.89 -6.08%
  QoQ % -21.33% -10.89% 12.22% 7.40% -38.29% 74.55% -
  Horiz. % 91.00% 115.68% 129.82% 115.68% 107.71% 174.55% 100.00%
P/EPS -43.36 -37.37 -80.13 -22.13 366.09 500.00 725.00 -
  QoQ % -16.03% 53.36% -262.09% -106.04% -26.78% -31.03% -
  Horiz. % -5.98% -5.15% -11.05% -3.05% 50.50% 68.97% 100.00%
EY -2.31 -2.68 -1.25 -4.52 0.27 0.20 0.14 -
  QoQ % 13.81% -114.40% 72.35% -1,774.07% 35.00% 42.86% -
  Horiz. % -1,650.00% -1,914.29% -892.86% -3,228.57% 192.86% 142.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.57 1.64 1.64 1.50 1.63 1.67 1.61 -1.66%
  QoQ % -4.27% 0.00% 9.33% -7.98% -2.40% 3.73% -
  Horiz. % 97.52% 101.86% 101.86% 93.17% 101.24% 103.73% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 22/03/19 28/12/18 28/09/18 29/06/18 29/03/18 19/12/17 27/09/17 -
Price 0.0700 0.1000 0.1150 0.1200 0.1350 0.1400 0.1450 -
P/RPS 2.25 3.91 5.05 4.50 4.36 6.33 3.89 -30.51%
  QoQ % -42.46% -22.57% 12.22% 3.21% -31.12% 62.72% -
  Horiz. % 57.84% 100.51% 129.82% 115.68% 112.08% 162.72% 100.00%
P/EPS -27.59 -32.49 -80.13 -22.13 380.17 466.67 725.00 -
  QoQ % 15.08% 59.45% -262.09% -105.82% -18.54% -35.63% -
  Horiz. % -3.81% -4.48% -11.05% -3.05% 52.44% 64.37% 100.00%
EY -3.62 -3.08 -1.25 -4.52 0.26 0.21 0.14 -
  QoQ % -17.53% -146.40% 72.35% -1,838.46% 23.81% 50.00% -
  Horiz. % -2,585.71% -2,200.00% -892.86% -3,228.57% 185.71% 150.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.43 1.64 1.50 1.69 1.56 1.61 -27.14%
  QoQ % -30.07% -12.80% 9.33% -11.24% 8.33% -3.11% -
  Horiz. % 62.11% 88.82% 101.86% 93.17% 104.97% 96.89% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers