[TDEX] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -115.61%
YoY- -212.79%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 21,740 12,768 5,351 2,037 17,303 13,096 6,104 133.39%
PBT 7,749 1,097 -1,250 -1,330 8,401 6,533 2,434 116.56%
Tax -25 -23 -15 16 14 -17 -11 72.94%
NP 7,724 1,074 -1,265 -1,314 8,415 6,516 2,423 116.75%
-
NP to SH 7,724 1,074 -1,265 -1,314 8,415 6,516 2,423 116.75%
-
Tax Rate 0.32% 2.10% - - -0.17% 0.26% 0.45% -
Total Cost 14,016 11,694 6,616 3,351 8,888 6,580 3,681 144.03%
-
Net Worth 47,919 41,134 38,573 38,532 30,359 17,042 15,203 115.12%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 47,919 41,134 38,573 38,532 30,359 17,042 15,203 115.12%
NOSH 178,406 178,999 178,169 177,567 135,656 80,049 80,231 70.44%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 35.53% 8.41% -23.64% -64.51% 48.63% 49.76% 39.70% -
ROE 16.12% 2.61% -3.28% -3.41% 27.72% 38.23% 15.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.19 7.13 3.00 1.15 12.76 16.36 7.61 36.94%
EPS 4.33 0.60 -0.71 -0.74 4.80 8.14 3.02 27.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2298 0.2165 0.217 0.2238 0.2129 0.1895 26.20%
Adjusted Per Share Value based on latest NOSH - 177,567
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.58 1.51 0.63 0.24 2.05 1.55 0.72 134.34%
EPS 0.92 0.13 -0.15 -0.16 1.00 0.77 0.29 116.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0487 0.0457 0.0457 0.036 0.0202 0.018 115.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.22 0.22 0.23 0.24 0.25 0.19 0.23 -
P/RPS 1.81 3.08 7.66 20.92 1.96 1.16 3.02 -28.93%
P/EPS 5.08 36.67 -32.39 -32.43 4.03 2.33 7.62 -23.70%
EY 19.68 2.73 -3.09 -3.08 24.81 42.84 13.13 31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 1.06 1.11 1.12 0.89 1.21 -22.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 25/08/08 26/05/08 26/02/08 -
Price 0.32 0.22 0.20 0.23 0.26 0.27 0.19 -
P/RPS 2.63 3.08 6.66 20.05 2.04 1.65 2.50 3.44%
P/EPS 7.39 36.67 -28.17 -31.08 4.19 3.32 6.29 11.35%
EY 13.53 2.73 -3.55 -3.22 23.86 30.15 15.89 -10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.96 0.92 1.06 1.16 1.27 1.00 12.30%

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