[TDEX] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 2.18%
YoY- 81.71%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 17,303 17,006 13,380 12,687 12,413 12,301 8,935 55.42%
PBT 8,401 8,680 6,695 6,764 6,618 7,132 5,018 41.03%
Tax 14 -47 -46 -48 -45 -2 3 179.51%
NP 8,415 8,633 6,649 6,716 6,573 7,130 5,021 41.13%
-
NP to SH 8,415 8,633 6,649 6,716 6,573 7,130 5,021 41.13%
-
Tax Rate -0.17% 0.54% 0.69% 0.71% 0.68% 0.03% -0.06% -
Total Cost 8,888 8,373 6,731 5,971 5,840 5,171 3,914 72.85%
-
Net Worth 39,861 37,886 20,202 27,999 26,810 24,408 22,269 47.47%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 39,861 37,886 20,202 27,999 26,810 24,408 22,269 47.47%
NOSH 178,269 177,956 106,610 79,794 79,886 79,924 79,819 70.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 48.63% 50.76% 49.69% 52.94% 52.95% 57.96% 56.19% -
ROE 21.11% 22.79% 32.91% 23.99% 24.52% 29.21% 22.55% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.71 9.56 12.55 15.90 15.54 15.39 11.19 -9.03%
EPS 4.72 4.85 6.24 8.42 8.23 8.92 6.29 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2236 0.2129 0.1895 0.3509 0.3356 0.3054 0.279 -13.73%
Adjusted Per Share Value based on latest NOSH - 79,794
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.05 2.02 1.59 1.50 1.47 1.46 1.06 55.28%
EPS 1.00 1.02 0.79 0.80 0.78 0.84 0.60 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0449 0.0239 0.0332 0.0318 0.0289 0.0264 47.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.19 0.23 0.57 0.50 0.50 0.59 -
P/RPS 2.58 1.99 1.83 3.58 3.22 3.25 5.27 -37.91%
P/EPS 5.30 3.92 3.69 6.77 6.08 5.60 9.38 -31.67%
EY 18.88 25.53 27.12 14.77 16.46 17.84 10.66 46.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.89 1.21 1.62 1.49 1.64 2.11 -34.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 26/02/08 23/11/07 28/08/07 22/05/07 - -
Price 0.26 0.27 0.19 0.51 0.52 0.53 0.00 -
P/RPS 2.68 2.83 1.51 3.21 3.35 3.44 0.00 -
P/EPS 5.51 5.57 3.05 6.06 6.32 5.94 0.00 -
EY 18.16 17.97 32.82 16.50 15.82 16.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.27 1.00 1.45 1.55 1.74 0.00 -

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