[TDEX] QoQ Annualized Quarter Result on 31-Oct-2014 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
19-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -12.5%
YoY- 129.56%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 22,540 20,164 14,232 13,130 14,928 12,636 13,093 43.78%
PBT 1,784 770 293 410 472 -366 -650 -
Tax -440 -442 -153 -102 -120 -71 0 -
NP 1,344 328 140 308 352 -437 -650 -
-
NP to SH 140 -252 -17 308 352 -437 -650 -
-
Tax Rate 24.66% 57.40% 52.22% 24.88% 25.42% - - -
Total Cost 21,196 19,836 14,092 12,822 14,576 13,073 13,743 33.59%
-
Net Worth 24,500 25,199 21,559 18,479 17,599 20,169 20,914 11.15%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 24,500 25,199 21,559 18,479 17,599 20,169 20,914 11.15%
NOSH 350,000 359,999 307,999 307,999 293,333 336,153 348,571 0.27%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 5.96% 1.63% 0.98% 2.35% 2.36% -3.46% -4.97% -
ROE 0.57% -1.00% -0.08% 1.67% 2.00% -2.17% -3.11% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 6.44 5.60 4.62 4.26 5.09 3.76 3.76 43.29%
EPS 0.04 -0.07 0.00 0.10 0.12 -0.13 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.06 0.06 0.06 0.06 10.85%
Adjusted Per Share Value based on latest NOSH - 325,000
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 2.67 2.39 1.69 1.56 1.77 1.50 1.55 43.84%
EPS 0.02 -0.03 0.00 0.04 0.04 -0.05 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0299 0.0256 0.0219 0.0209 0.0239 0.0248 11.02%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.125 0.13 0.15 0.22 0.195 0.235 0.16 -
P/RPS 1.94 2.32 3.25 5.16 3.83 6.25 4.26 -40.89%
P/EPS 312.50 -185.71 -2,665.44 220.00 162.50 -180.77 -85.71 -
EY 0.32 -0.54 -0.04 0.45 0.62 -0.55 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.86 2.14 3.67 3.25 3.92 2.67 -23.45%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 31/03/15 19/12/14 26/09/14 27/06/14 20/03/14 -
Price 0.11 0.13 0.14 0.215 0.21 0.205 0.17 -
P/RPS 1.71 2.32 3.03 5.04 4.13 5.45 4.53 -47.86%
P/EPS 275.00 -185.71 -2,487.74 215.00 175.00 -157.69 -91.07 -
EY 0.36 -0.54 -0.04 0.47 0.57 -0.63 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.86 2.00 3.58 3.50 3.42 2.83 -32.55%

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