Highlights

[TADMAX] YoY Quarter Result on 2020-06-30 [#2]

Stock [TADMAX]: TADMAX RESOURCES BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -87.88%    YoY -     -70.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 28,346 70,623 41,069 26,243 9,632 982 8,446 22.34%
  YoY % -59.86% 71.96% 56.50% 172.46% 880.86% -88.37% -
  Horiz. % 335.61% 836.17% 486.25% 310.72% 114.04% 11.63% 100.00%
PBT 2,654 8,101 1,045 -6,180 -2,971 71,902 -3,741 -
  YoY % -67.24% 675.22% 116.91% -108.01% -104.13% 2,022.00% -
  Horiz. % -70.94% -216.55% -27.93% 165.20% 79.42% -1,922.00% 100.00%
Tax -889 -2,005 -927 232 -148 -361 384 -
  YoY % 55.66% -116.29% -499.57% 256.76% 59.00% -194.01% -
  Horiz. % -231.51% -522.14% -241.41% 60.42% -38.54% -94.01% 100.00%
NP 1,765 6,096 118 -5,948 -3,119 71,541 -3,357 -
  YoY % -71.05% 5,066.10% 101.98% -90.70% -104.36% 2,231.10% -
  Horiz. % -52.58% -181.59% -3.52% 177.18% 92.91% -2,131.10% 100.00%
NP to SH 1,805 6,139 163 -5,902 -2,847 71,630 -3,515 -
  YoY % -70.60% 3,666.26% 102.76% -107.31% -103.97% 2,137.84% -
  Horiz. % -51.35% -174.65% -4.64% 167.91% 81.00% -2,037.84% 100.00%
Tax Rate 33.50 % 24.75 % 88.71 % - % - % 0.50 % - % -
  YoY % 35.35% -72.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,700.00% 4,950.00% 17,742.00% 0.00% 0.00% 100.00% -
Total Cost 26,581 64,527 40,951 32,191 12,751 -70,559 11,803 14.47%
  YoY % -58.81% 57.57% 27.21% 152.46% 118.07% -697.81% -
  Horiz. % 225.21% 546.70% 346.95% 272.74% 108.03% -597.81% 100.00%
Net Worth 412,635 382,244 322,242 301,652 221,898 267,110 168,271 16.11%
  YoY % 7.95% 18.62% 6.83% 35.94% -16.93% 58.74% -
  Horiz. % 245.22% 227.16% 191.50% 179.27% 131.87% 158.74% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 412,635 382,244 322,242 301,652 221,898 267,110 168,271 16.11%
  YoY % 7.95% 18.62% 6.83% 35.94% -16.93% 58.74% -
  Horiz. % 245.22% 227.16% 191.50% 179.27% 131.87% 158.74% 100.00%
NOSH 783,287 783,287 692,994 511,275 418,676 445,183 373,936 13.10%
  YoY % 0.00% 13.03% 35.54% 22.12% -5.95% 19.05% -
  Horiz. % 209.47% 209.47% 185.32% 136.73% 111.96% 119.05% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.23 % 8.63 % 0.29 % -22.67 % -32.38 % 7,285.23 % -39.75 % -
  YoY % -27.81% 2,875.86% 101.28% 29.99% -100.44% 18,427.62% -
  Horiz. % -15.67% -21.71% -0.73% 57.03% 81.46% -18,327.62% 100.00%
ROE 0.44 % 1.61 % 0.05 % -1.96 % -1.28 % 26.82 % -2.09 % -
  YoY % -72.67% 3,120.00% 102.55% -53.13% -104.77% 1,383.25% -
  Horiz. % -21.05% -77.03% -2.39% 93.78% 61.24% -1,283.25% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.62 9.02 5.93 5.13 2.30 0.22 2.26 8.16%
  YoY % -59.87% 52.11% 15.59% 123.04% 945.45% -90.27% -
  Horiz. % 160.18% 399.12% 262.39% 226.99% 101.77% 9.73% 100.00%
EPS 0.23 0.78 0.02 -1.16 -0.68 16.09 -0.94 -
  YoY % -70.51% 3,800.00% 101.72% -70.59% -104.23% 1,811.70% -
  Horiz. % -24.47% -82.98% -2.13% 123.40% 72.34% -1,711.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5268 0.4880 0.4650 0.5900 0.5300 0.6000 0.4500 2.66%
  YoY % 7.95% 4.95% -21.19% 11.32% -11.67% 33.33% -
  Horiz. % 117.07% 108.44% 103.33% 131.11% 117.78% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 783,761
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.62 9.01 5.24 3.35 1.23 0.13 1.08 22.31%
  YoY % -59.82% 71.95% 56.42% 172.36% 846.15% -87.96% -
  Horiz. % 335.19% 834.26% 485.19% 310.19% 113.89% 12.04% 100.00%
EPS 0.23 0.78 0.02 -0.75 -0.36 9.14 -0.45 -
  YoY % -70.51% 3,800.00% 102.67% -108.33% -103.94% 2,131.11% -
  Horiz. % -51.11% -173.33% -4.44% 166.67% 80.00% -2,031.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5265 0.4877 0.4111 0.3849 0.2831 0.3408 0.2147 16.11%
  YoY % 7.96% 18.63% 6.81% 35.96% -16.93% 58.73% -
  Horiz. % 245.23% 227.15% 191.48% 179.27% 131.86% 158.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2800 0.2850 0.2250 0.3850 0.4100 0.3050 0.5000 -
P/RPS 7.74 3.16 3.80 7.50 17.82 138.27 22.14 -16.05%
  YoY % 144.94% -16.84% -49.33% -57.91% -87.11% 524.53% -
  Horiz. % 34.96% 14.27% 17.16% 33.88% 80.49% 624.53% 100.00%
P/EPS 121.51 36.36 956.59 -33.35 -60.29 1.90 -53.19 -
  YoY % 234.19% -96.20% 2,968.34% 44.68% -3,273.16% 103.57% -
  Horiz. % -228.45% -68.36% -1,798.44% 62.70% 113.35% -3.57% 100.00%
EY 0.82 2.75 0.10 -3.00 -1.66 52.75 -1.88 -
  YoY % -70.18% 2,650.00% 103.33% -80.72% -103.15% 2,905.85% -
  Horiz. % -43.62% -146.28% -5.32% 159.57% 88.30% -2,805.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.58 0.48 0.65 0.77 0.51 1.11 -11.58%
  YoY % -8.62% 20.83% -26.15% -15.58% 50.98% -54.05% -
  Horiz. % 47.75% 52.25% 43.24% 58.56% 69.37% 45.95% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 28/08/18 29/08/17 25/08/16 25/08/15 18/08/14 -
Price 0.3150 0.2950 0.2050 0.3900 0.4550 0.2850 0.4850 -
P/RPS 8.70 3.27 3.46 7.60 19.78 129.20 21.47 -13.97%
  YoY % 166.06% -5.49% -54.47% -61.58% -84.69% 501.77% -
  Horiz. % 40.52% 15.23% 16.12% 35.40% 92.13% 601.77% 100.00%
P/EPS 136.70 37.64 871.56 -33.78 -66.91 1.77 -51.60 -
  YoY % 263.18% -95.68% 2,680.11% 49.51% -3,880.23% 103.43% -
  Horiz. % -264.92% -72.95% -1,689.07% 65.47% 129.67% -3.43% 100.00%
EY 0.73 2.66 0.11 -2.96 -1.49 56.46 -1.94 -
  YoY % -72.56% 2,318.18% 103.72% -98.66% -102.64% 3,010.31% -
  Horiz. % -37.63% -137.11% -5.67% 152.58% 76.80% -2,910.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.60 0.44 0.66 0.86 0.47 1.08 -9.32%
  YoY % 0.00% 36.36% -33.33% -23.26% 82.98% -56.48% -
  Horiz. % 55.56% 55.56% 40.74% 61.11% 79.63% 43.52% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS