[TDEX] QoQ Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- -1353.87%
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 24,212 24,090 22,540 20,164 14,232 13,130 14,928 37.92%
PBT 2,074 1,472 1,784 770 293 410 472 167.55%
Tax -106 -160 -440 -442 -153 -102 -120 -7.91%
NP 1,968 1,312 1,344 328 140 308 352 214.02%
-
NP to SH 80 106 140 -252 -17 308 352 -62.65%
-
Tax Rate 5.11% 10.87% 24.66% 57.40% 52.22% 24.88% 25.42% -
Total Cost 22,244 22,778 21,196 19,836 14,092 12,822 14,576 32.44%
-
Net Worth 24,000 37,100 24,500 25,199 21,559 18,479 17,599 22.90%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 24,000 37,100 24,500 25,199 21,559 18,479 17,599 22.90%
NOSH 300,000 530,000 350,000 359,999 307,999 307,999 293,333 1.50%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 8.13% 5.45% 5.96% 1.63% 0.98% 2.35% 2.36% -
ROE 0.33% 0.29% 0.57% -1.00% -0.08% 1.67% 2.00% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 8.07 4.55 6.44 5.60 4.62 4.26 5.09 35.85%
EPS 0.03 0.02 0.04 -0.07 0.00 0.10 0.12 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.07 0.07 0.06 0.06 21.07%
Adjusted Per Share Value based on latest NOSH - 396,666
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 2.87 2.85 2.67 2.39 1.69 1.56 1.77 37.89%
EPS 0.01 0.01 0.02 -0.03 0.00 0.04 0.04 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.044 0.029 0.0299 0.0256 0.0219 0.0209 22.61%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.11 0.12 0.125 0.13 0.15 0.22 0.195 -
P/RPS 1.36 2.64 1.94 2.32 3.25 5.16 3.83 -49.76%
P/EPS 412.50 600.00 312.50 -185.71 -2,665.44 220.00 162.50 85.77%
EY 0.24 0.17 0.32 -0.54 -0.04 0.45 0.62 -46.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.71 1.79 1.86 2.14 3.67 3.25 -43.41%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 28/12/15 29/09/15 30/06/15 31/03/15 19/12/14 26/09/14 -
Price 0.11 0.115 0.11 0.13 0.14 0.215 0.21 -
P/RPS 1.36 2.53 1.71 2.32 3.03 5.04 4.13 -52.21%
P/EPS 412.50 575.00 275.00 -185.71 -2,487.74 215.00 175.00 76.83%
EY 0.24 0.17 0.36 -0.54 -0.04 0.47 0.57 -43.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.64 1.57 1.86 2.00 3.58 3.50 -46.13%

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.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment