[TDEX] QoQ TTM Result on 30-Jun-2009

Stock
[TDEX] TECHNODEX BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009
Profit Trend
QoQ- 159.8%
YoY- -8.21%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 14,657 21,759 21,353 21,740 16,975 16,550 16,665 -8.21%
PBT 3,902 9,337 9,120 7,749 2,965 4,717 5,901 -24.11%
Tax -23 -22 -47 -25 8 10 35 -
NP 3,879 9,315 9,073 7,724 2,973 4,727 5,936 -24.71%
-
NP to SH 3,879 9,315 9,073 7,724 2,973 4,727 5,936 -24.71%
-
Tax Rate 0.59% 0.24% 0.52% 0.32% -0.27% -0.21% -0.59% -
Total Cost 10,778 12,444 12,280 14,016 14,002 11,823 10,729 0.30%
-
Net Worth 38,827 49,178 47,074 47,894 41,030 35,361 38,532 0.51%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 38,827 49,178 47,074 47,894 41,030 35,361 38,532 0.51%
NOSH 191,172 181,875 175,000 178,310 178,549 163,333 177,567 5.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 26.47% 42.81% 42.49% 35.53% 17.51% 28.56% 35.62% -
ROE 9.99% 18.94% 19.27% 16.13% 7.25% 13.37% 15.41% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.67 11.96 12.20 12.19 9.51 10.13 9.39 -12.62%
EPS 2.03 5.12 5.18 4.33 1.67 2.89 3.34 -28.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2031 0.2704 0.269 0.2686 0.2298 0.2165 0.217 -4.32%
Adjusted Per Share Value based on latest NOSH - 178,310
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.74 2.58 2.53 2.58 2.01 1.96 1.98 -8.26%
EPS 0.46 1.10 1.08 0.92 0.35 0.56 0.70 -24.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0461 0.0583 0.0558 0.0568 0.0487 0.0419 0.0457 0.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.23 0.29 0.26 0.22 0.22 0.23 0.24 -
P/RPS 3.00 2.42 2.13 1.80 2.31 2.27 2.56 11.16%
P/EPS 11.34 5.66 5.01 5.08 13.21 7.95 7.18 35.65%
EY 8.82 17.66 19.94 19.69 7.57 12.58 13.93 -26.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.07 0.97 0.82 0.96 1.06 1.11 1.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 10/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.23 0.27 0.29 0.32 0.22 0.20 0.23 -
P/RPS 3.00 2.26 2.38 2.62 2.31 1.97 2.45 14.46%
P/EPS 11.34 5.27 5.59 7.39 13.21 6.91 6.88 39.57%
EY 8.82 18.97 17.88 13.54 7.57 14.47 14.53 -28.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 1.08 1.19 0.96 0.92 1.06 4.35%

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