[TDEX] QoQ Cumulative Quarter Result on 30-Apr-2016 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
29-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 381.67%
YoY- 214.68%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 39,576 22,475 7,209 23,973 18,159 12,045 5,635 264.58%
PBT 2,645 2,254 1,084 2,324 1,556 736 446 225.87%
Tax -372 -234 -205 -251 -80 -80 -110 124.47%
NP 2,273 2,020 879 2,073 1,476 656 336 255.62%
-
NP to SH 302 142 69 289 60 53 35 317.94%
-
Tax Rate 14.06% 10.38% 18.91% 10.80% 5.14% 10.87% 24.66% -
Total Cost 37,303 20,455 6,330 21,900 16,683 11,389 5,299 265.14%
-
Net Worth 37,163 37,163 30,856 29,699 23,999 37,100 24,500 31.85%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 37,163 37,163 30,856 29,699 23,999 37,100 24,500 31.85%
NOSH 412,933 412,933 412,933 371,250 300,000 530,000 350,000 11.59%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 5.74% 8.99% 12.19% 8.65% 8.13% 5.45% 5.96% -
ROE 0.81% 0.38% 0.22% 0.97% 0.25% 0.14% 0.14% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 9.58 5.44 1.87 6.46 6.05 2.27 1.61 226.59%
EPS 0.07 0.04 0.02 0.08 0.02 0.01 0.01 263.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.07 0.07 18.14%
Adjusted Per Share Value based on latest NOSH - 395,000
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 4.69 2.66 0.85 2.84 2.15 1.43 0.67 263.77%
EPS 0.04 0.02 0.01 0.03 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.044 0.0366 0.0352 0.0284 0.044 0.029 31.87%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.145 0.175 0.155 0.12 0.11 0.12 0.125 -
P/RPS 1.51 3.22 8.29 1.86 1.82 5.28 7.76 -66.25%
P/EPS 198.26 508.90 866.44 154.15 550.00 1,200.00 1,250.00 -70.53%
EY 0.50 0.20 0.12 0.65 0.18 0.08 0.08 237.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.94 1.94 1.50 1.38 1.71 1.79 -6.79%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 29/03/17 20/12/16 26/09/16 29/06/16 28/03/16 28/12/15 29/09/15 -
Price 0.17 0.15 0.165 0.135 0.11 0.115 0.11 -
P/RPS 1.77 2.76 8.83 2.09 1.82 5.06 6.83 -59.18%
P/EPS 232.45 436.20 922.34 173.42 550.00 1,150.00 1,100.00 -64.35%
EY 0.43 0.23 0.11 0.58 0.18 0.09 0.09 182.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.67 2.06 1.69 1.38 1.64 1.57 13.10%

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