[TDEX] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 47.5%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 13,096 6,104 2,675 12,413 8,503 5,137 2,401 209.53%
PBT 6,533 2,434 1,170 6,616 4,472 2,357 1,024 243.59%
Tax -17 -11 -5 -42 -15 -10 -2 315.95%
NP 6,516 2,423 1,165 6,574 4,457 2,347 1,022 243.45%
-
NP to SH 6,516 2,423 1,165 6,574 4,457 2,347 1,022 243.45%
-
Tax Rate 0.26% 0.45% 0.43% 0.63% 0.34% 0.42% 0.20% -
Total Cost 6,580 3,681 1,510 5,839 4,046 2,790 1,379 183.15%
-
Net Worth 17,042 15,203 27,999 25,986 23,387 20,920 18,249 -4.45%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 17,042 15,203 27,999 25,986 23,387 20,920 18,249 -4.45%
NOSH 80,049 80,231 79,794 77,432 76,580 74,984 69,523 9.84%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 49.76% 39.70% 43.55% 52.96% 52.42% 45.69% 42.57% -
ROE 38.23% 15.94% 4.16% 25.30% 19.06% 11.22% 5.60% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.36 7.61 3.35 16.03 11.10 6.85 3.45 181.98%
EPS 8.14 3.02 1.46 8.49 5.82 3.13 1.47 212.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2129 0.1895 0.3509 0.3356 0.3054 0.279 0.2625 -13.01%
Adjusted Per Share Value based on latest NOSH - 79,886
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.55 0.72 0.32 1.47 1.01 0.61 0.28 212.60%
EPS 0.77 0.29 0.14 0.78 0.53 0.28 0.12 244.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.018 0.0332 0.0308 0.0277 0.0248 0.0216 -4.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.19 0.23 0.57 0.50 0.50 0.59 0.43 -
P/RPS 1.16 3.02 17.00 3.12 4.50 8.61 12.45 -79.41%
P/EPS 2.33 7.62 39.04 5.89 8.59 18.85 29.25 -81.45%
EY 42.84 13.13 2.56 16.98 11.64 5.31 3.42 438.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.21 1.62 1.49 1.64 2.11 1.64 -33.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 23/11/07 28/08/07 22/05/07 13/02/07 24/11/06 -
Price 0.27 0.19 0.51 0.52 0.53 0.50 0.54 -
P/RPS 1.65 2.50 15.21 3.24 4.77 7.30 15.64 -77.64%
P/EPS 3.32 6.29 34.93 6.12 9.11 15.97 36.73 -79.82%
EY 30.15 15.89 2.86 16.33 10.98 6.26 2.72 396.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.00 1.45 1.55 1.74 1.79 2.06 -27.54%

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