[TDEX] QoQ Cumulative 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- -1838.46%
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 18,159 12,045 5,635 20,164 10,674 6,565 3,732 186.31%
PBT 1,556 736 446 770 220 205 118 455.53%
Tax -80 -80 -110 -442 -115 -51 -30 91.95%
NP 1,476 656 336 328 105 154 88 551.88%
-
NP to SH 60 53 35 -252 -13 154 88 -22.47%
-
Tax Rate 5.14% 10.87% 24.66% 57.40% 52.27% 24.88% 25.42% -
Total Cost 16,683 11,389 5,299 19,836 10,569 6,411 3,644 174.95%
-
Net Worth 23,999 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 23,999 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 0.25% 0.14% 0.14% -1.00% -0.06% 0.83% 0.50% -
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 6.05 2.27 1.61 5.60 3.47 2.13 1.27 182.31%
EPS 0.02 0.01 0.01 -0.07 0.00 0.05 0.03 -23.62%
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 2.15 1.43 0.67 2.39 1.27 0.78 0.44 187.12%
EPS 0.01 0.01 0.00 -0.03 0.00 0.02 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.044 0.0291 0.0299 0.0256 0.0219 0.0209 22.90%
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 1.82 5.28 7.76 2.32 4.33 10.32 15.33 -75.75%
P/EPS 550.00 1,200.00 1,250.00 -185.71 -3,553.85 440.00 650.00 -10.51%
EY 0.18 0.08 0.08 -0.54 -0.03 0.23 0.15 12.88%
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 1.82 5.06 6.83 2.32 4.04 10.09 16.51 -76.91%
P/EPS 550.00 1,150.00 1,100.00 -185.71 -3,316.92 430.00 700.00 -14.81%
EY 0.18 0.09 0.09 -0.54 -0.03 0.23 0.14 18.18%
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