[TDEX] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -79.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 12,413 8,503 5,137 2,401 7,782 0 0 -
PBT 6,616 4,472 2,357 1,024 5,081 0 0 -
Tax -42 -15 -10 -2 0 0 0 -
NP 6,574 4,457 2,347 1,022 5,081 0 0 -
-
NP to SH 6,574 4,457 2,347 1,022 5,081 0 0 -
-
Tax Rate 0.63% 0.34% 0.42% 0.20% 0.00% - - -
Total Cost 5,839 4,046 2,790 1,379 2,701 0 0 -
-
Net Worth 25,986 23,387 20,920 18,249 12,260 0 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 25,986 23,387 20,920 18,249 12,260 0 0 -
NOSH 77,432 76,580 74,984 69,523 57,025 24,356 24,356 116.66%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 52.96% 52.42% 45.69% 42.57% 65.29% 0.00% 0.00% -
ROE 25.30% 19.06% 11.22% 5.60% 41.44% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.03 11.10 6.85 3.45 13.65 0.00 0.00 -
EPS 8.49 5.82 3.13 1.47 8.91 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3356 0.3054 0.279 0.2625 0.215 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 69,523
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.47 1.01 0.61 0.28 0.92 0.00 0.00 -
EPS 0.78 0.53 0.28 0.12 0.60 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0277 0.0248 0.0216 0.0145 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 0.50 0.50 0.59 0.43 0.00 0.00 0.00 -
P/RPS 3.12 4.50 8.61 12.45 0.00 0.00 0.00 -
P/EPS 5.89 8.59 18.85 29.25 0.00 0.00 0.00 -
EY 16.98 11.64 5.31 3.42 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.64 2.11 1.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 22/05/07 13/02/07 24/11/06 18/08/06 - - -
Price 0.52 0.53 0.50 0.54 0.00 0.00 0.00 -
P/RPS 3.24 4.77 7.30 15.64 0.00 0.00 0.00 -
P/EPS 6.12 9.11 15.97 36.73 0.00 0.00 0.00 -
EY 16.33 10.98 6.26 2.72 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.74 1.79 2.06 0.00 0.00 0.00 -

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