[TDEX] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 67.11%
YoY- -46.61%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 34,856 28,066 23,422 10,920 58,825 43,730 32,318 5.18%
PBT -9,054 -5,618 -2,935 -1,629 -4,586 -2,557 661 -
Tax 50 0 0 0 -589 -626 -426 -
NP -9,004 -5,618 -2,935 -1,629 -5,175 -3,183 235 -
-
NP to SH -8,972 -5,595 -2,921 -1,620 -4,926 -2,947 462 -
-
Tax Rate - - - - - - 64.45% -
Total Cost 43,860 33,684 26,357 12,549 64,000 46,913 32,083 23.24%
-
Net Worth 25,313 33,572 32,283 32,283 32,283 31,199 30,683 -12.06%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 25,313 33,572 32,283 32,283 32,283 31,199 30,683 -12.06%
NOSH 843,796 843,796 807,087 807,087 807,087 807,087 767,087 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -25.83% -20.02% -12.53% -14.92% -8.80% -7.28% 0.73% -
ROE -35.44% -16.67% -9.05% -5.02% -15.26% -9.45% 1.51% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.13 3.34 2.90 1.35 7.29 5.61 4.21 -1.27%
EPS -1.09 -0.68 -0.36 -0.20 -0.63 -0.38 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.04 0.04 0.04 0.04 -17.49%
Adjusted Per Share Value based on latest NOSH - 807,087
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.13 3.33 2.78 1.29 6.97 5.18 3.83 5.17%
EPS -1.09 -0.66 -0.35 -0.19 -0.58 -0.35 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0398 0.0383 0.0383 0.0383 0.037 0.0364 -12.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.085 0.10 0.115 0.155 0.115 0.215 0.315 -
P/RPS 2.06 2.99 3.96 11.46 1.58 3.83 7.48 -57.77%
P/EPS -7.99 -15.00 -31.78 -77.22 -18.84 -56.90 523.01 -
EY -12.51 -6.67 -3.15 -1.29 -5.31 -1.76 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.50 2.88 3.88 2.88 5.38 7.88 -49.56%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 26/05/22 25/02/22 26/11/21 30/09/21 28/05/21 26/02/21 -
Price 0.07 0.095 0.115 0.125 0.155 0.165 0.23 -
P/RPS 1.69 2.84 3.96 9.24 2.13 2.94 5.46 -54.34%
P/EPS -6.58 -14.25 -31.78 -62.28 -25.40 -43.67 381.88 -
EY -15.19 -7.02 -3.15 -1.61 -3.94 -2.29 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.38 2.88 3.13 3.88 4.13 5.75 -45.33%

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