[TDEX] QoQ Quarter Result on 31-Dec-2009

Stock
[TDEX] TECHNODEX BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009
Profit Trend
QoQ- 731.43%
YoY- 493.88%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 202 1,666 315 3,720 1,650 8,972 7,417 -90.92%
PBT -6,277 -1,669 -3,088 297 41 6,652 2,347 -
Tax -9 -8 -9 -6 -6 -2 -8 8.16%
NP -6,286 -1,677 -3,097 291 35 6,650 2,339 -
-
NP to SH -6,286 -1,677 -3,097 291 35 6,650 2,339 -
-
Tax Rate - - - 2.02% 14.63% 0.03% 0.34% -
Total Cost 6,488 3,343 3,412 3,429 1,615 2,322 5,078 17.72%
-
Net Worth 38,422 44,417 38,827 49,178 47,074 47,894 41,030 -4.27%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 38,422 44,417 38,827 49,178 47,074 47,894 41,030 -4.27%
NOSH 227,753 226,621 191,172 181,875 175,000 178,310 178,549 17.59%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3,111.88% -100.66% -983.17% 7.82% 2.12% 74.12% 31.54% -
ROE -16.36% -3.78% -7.98% 0.59% 0.07% 13.88% 5.70% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.09 0.74 0.16 2.05 0.94 5.03 4.15 -92.20%
EPS -2.76 -0.74 -1.62 0.16 0.02 3.73 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.196 0.2031 0.2704 0.269 0.2686 0.2298 -18.60%
Adjusted Per Share Value based on latest NOSH - 181,875
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.02 0.20 0.04 0.44 0.20 1.06 0.88 -91.95%
EPS -0.75 -0.20 -0.37 0.03 0.00 0.79 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0527 0.0461 0.0583 0.0558 0.0568 0.0487 -4.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.20 0.23 0.29 0.26 0.22 0.22 -
P/RPS 202.95 27.21 139.59 14.18 27.58 4.37 5.30 1033.56%
P/EPS -6.52 -27.03 -14.20 181.25 1,300.00 5.90 16.79 -
EY -15.33 -3.70 -7.04 0.55 0.08 16.95 5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.02 1.13 1.07 0.97 0.82 0.96 7.49%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 10/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.16 0.20 0.23 0.27 0.29 0.32 0.22 -
P/RPS 180.40 27.21 139.59 13.20 30.76 6.36 5.30 948.03%
P/EPS -5.80 -27.03 -14.20 168.75 1,450.00 8.58 16.79 -
EY -17.25 -3.70 -7.04 0.59 0.07 11.65 5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 1.13 1.00 1.08 1.19 0.96 -0.69%

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