[TDEX] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ-0.0%
YoY- 78.93%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Revenue 14,928 12,636 13,093 13,750 13,750 12,896 8,107 62.84%
PBT 472 -366 -650 -1,042 -1,042 -2,468 -9,616 -
Tax -120 -71 0 0 0 0 31 -
NP 352 -437 -650 -1,042 -1,042 -2,468 -9,585 -
-
NP to SH 352 -437 -650 -1,042 -1,042 -2,468 -9,285 -
-
Tax Rate 25.42% - - - - - - -
Total Cost 14,576 13,073 13,743 14,792 14,792 15,364 17,692 -14.33%
-
Net Worth 17,599 20,169 20,914 0 20,839 12,854 12,931 27.91%
Dividend
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 17,599 20,169 20,914 0 20,839 12,854 12,931 27.91%
NOSH 293,333 336,153 348,571 347,333 347,333 257,083 255,384 11.70%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 2.36% -3.46% -4.97% -7.58% -7.58% -19.14% -118.23% -
ROE 2.00% -2.17% -3.11% 0.00% -5.00% -19.20% -71.80% -
Per Share
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
RPS 5.09 3.76 3.76 3.96 3.96 5.02 3.13 47.45%
EPS 0.12 -0.13 -0.19 -0.30 -0.30 -0.96 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.00 0.06 0.05 0.05 15.67%
Adjusted Per Share Value based on latest NOSH - 320,000
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
RPS 1.77 1.50 1.55 1.63 1.63 1.53 0.96 63.00%
EPS 0.04 -0.05 -0.08 -0.12 -0.12 -0.29 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0239 0.0248 0.00 0.0247 0.0152 0.0153 28.28%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/12/13 31/10/13 31/07/13 30/04/13 -
Price 0.195 0.235 0.16 0.125 0.135 0.085 0.105 -
P/RPS 3.83 6.25 4.26 3.16 3.41 1.69 3.35 11.28%
P/EPS 162.50 -180.77 -85.71 -41.67 -45.00 -8.85 -2.92 -
EY 0.62 -0.55 -1.17 -2.40 -2.22 -11.29 -34.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.92 2.67 0.00 2.25 1.70 2.10 41.73%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Date 26/09/14 27/06/14 20/03/14 - 13/12/13 20/09/13 28/06/13 -
Price 0.21 0.205 0.17 0.00 0.13 0.11 0.10 -
P/RPS 4.13 5.45 4.53 0.00 3.28 2.19 3.19 22.90%
P/EPS 175.00 -157.69 -91.07 0.00 -43.33 -11.46 -2.79 -
EY 0.57 -0.63 -1.10 0.00 -2.31 -8.73 -35.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.42 2.83 0.00 2.17 2.20 2.00 56.35%

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