[TDEX] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
26-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -76.12%
YoY- 97.14%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 53,514 39,576 22,475 7,209 23,973 18,159 12,045 170.50%
PBT 2,885 2,645 2,254 1,084 2,324 1,556 736 148.81%
Tax -531 -372 -234 -205 -251 -80 -80 253.59%
NP 2,354 2,273 2,020 879 2,073 1,476 656 134.57%
-
NP to SH 447 302 142 69 289 60 53 314.87%
-
Tax Rate 18.41% 14.06% 10.38% 18.91% 10.80% 5.14% 10.87% -
Total Cost 51,160 37,303 20,455 6,330 21,900 16,683 11,389 172.49%
-
Net Worth 37,163 37,163 37,163 30,856 29,699 23,999 37,100 0.11%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 37,163 37,163 37,163 30,856 29,699 23,999 37,100 0.11%
NOSH 412,933 412,933 412,933 412,933 371,250 300,000 530,000 -15.34%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 4.40% 5.74% 8.99% 12.19% 8.65% 8.13% 5.45% -
ROE 1.20% 0.81% 0.38% 0.22% 0.97% 0.25% 0.14% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 12.96 9.58 5.44 1.87 6.46 6.05 2.27 219.77%
EPS 0.11 0.07 0.04 0.02 0.08 0.02 0.01 395.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.08 0.08 0.07 18.25%
Adjusted Per Share Value based on latest NOSH - 412,933
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 6.35 4.69 2.67 0.86 2.84 2.15 1.43 170.40%
EPS 0.05 0.04 0.02 0.01 0.03 0.01 0.01 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0441 0.0441 0.0366 0.0352 0.0285 0.044 0.15%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.165 0.145 0.175 0.155 0.12 0.11 0.12 -
P/RPS 1.27 1.51 3.22 8.29 1.86 1.82 5.28 -61.35%
P/EPS 152.43 198.26 508.90 866.44 154.15 550.00 1,200.00 -74.76%
EY 0.66 0.50 0.20 0.12 0.65 0.18 0.08 308.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.61 1.94 1.94 1.50 1.38 1.71 4.62%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 29/03/17 20/12/16 26/09/16 29/06/16 28/03/16 28/12/15 -
Price 0.17 0.17 0.15 0.165 0.135 0.11 0.115 -
P/RPS 1.31 1.77 2.76 8.83 2.09 1.82 5.06 -59.41%
P/EPS 157.04 232.45 436.20 922.34 173.42 550.00 1,150.00 -73.51%
EY 0.64 0.43 0.23 0.11 0.58 0.18 0.09 270.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.89 1.67 2.06 1.69 1.38 1.64 9.92%

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