[TDEX] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 3.99%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 8,148 17,303 17,461 12,208 10,700 12,413 11,337 -19.71%
PBT -5,320 8,401 8,710 4,868 4,680 6,616 5,962 -
Tax 64 14 -22 -22 -20 -42 -20 -
NP -5,256 8,415 8,688 4,846 4,660 6,574 5,942 -
-
NP to SH -5,256 8,415 8,688 4,846 4,660 6,574 5,942 -
-
Tax Rate - -0.17% 0.25% 0.45% 0.43% 0.63% 0.34% -
Total Cost 13,404 8,888 8,773 7,362 6,040 5,839 5,394 83.15%
-
Net Worth 38,532 30,359 17,042 15,203 27,999 25,986 23,387 39.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 38,532 30,359 17,042 15,203 27,999 25,986 23,387 39.37%
NOSH 177,567 135,656 80,049 80,231 79,794 77,432 76,580 74.91%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -64.51% 48.63% 49.76% 39.70% 43.55% 52.96% 52.42% -
ROE -13.64% 27.72% 50.98% 31.87% 16.64% 25.30% 25.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.59 12.76 21.81 15.22 13.41 16.03 14.80 -54.08%
EPS -2.96 4.80 10.85 6.04 5.84 8.49 7.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.2238 0.2129 0.1895 0.3509 0.3356 0.3054 -20.32%
Adjusted Per Share Value based on latest NOSH - 106,610
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.97 2.05 2.07 1.45 1.27 1.47 1.34 -19.33%
EPS -0.62 1.00 1.03 0.57 0.55 0.78 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.036 0.0202 0.018 0.0332 0.0308 0.0277 39.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.24 0.25 0.19 0.23 0.57 0.50 0.50 -
P/RPS 5.23 1.96 0.87 1.51 4.25 3.12 3.38 33.67%
P/EPS -8.11 4.03 1.75 3.81 9.76 5.89 6.44 -
EY -12.33 24.81 57.12 26.26 10.25 16.98 15.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.12 0.89 1.21 1.62 1.49 1.64 -22.85%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 25/08/08 26/05/08 26/02/08 23/11/07 28/08/07 22/05/07 -
Price 0.23 0.26 0.27 0.19 0.51 0.52 0.53 -
P/RPS 5.01 2.04 1.24 1.25 3.80 3.24 3.58 25.03%
P/EPS -7.77 4.19 2.49 3.15 8.73 6.12 6.83 -
EY -12.87 23.86 40.20 31.79 11.45 16.33 14.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.16 1.27 1.00 1.45 1.55 1.74 -28.07%

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