[TDEX] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -1.0%
YoY- 32.42%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 16,665 17,303 17,006 13,380 12,687 12,413 12,301 22.36%
PBT 5,901 8,401 8,680 6,695 6,764 6,618 7,132 -11.83%
Tax 35 14 -47 -46 -48 -45 -2 -
NP 5,936 8,415 8,633 6,649 6,716 6,573 7,130 -11.47%
-
NP to SH 5,936 8,415 8,633 6,649 6,716 6,573 7,130 -11.47%
-
Tax Rate -0.59% -0.17% 0.54% 0.69% 0.71% 0.68% 0.03% -
Total Cost 10,729 8,888 8,373 6,731 5,971 5,840 5,171 62.45%
-
Net Worth 38,532 39,861 37,886 20,202 27,999 26,810 24,408 35.46%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 38,532 39,861 37,886 20,202 27,999 26,810 24,408 35.46%
NOSH 177,567 178,269 177,956 106,610 79,794 79,886 79,924 70.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 35.62% 48.63% 50.76% 49.69% 52.94% 52.95% 57.96% -
ROE 15.41% 21.11% 22.79% 32.91% 23.99% 24.52% 29.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.39 9.71 9.56 12.55 15.90 15.54 15.39 -27.99%
EPS 3.34 4.72 4.85 6.24 8.42 8.23 8.92 -47.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.2236 0.2129 0.1895 0.3509 0.3356 0.3054 -20.32%
Adjusted Per Share Value based on latest NOSH - 106,610
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.98 2.05 2.02 1.59 1.50 1.47 1.46 22.45%
EPS 0.70 1.00 1.02 0.79 0.80 0.78 0.84 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0472 0.0449 0.0239 0.0332 0.0318 0.0289 35.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.24 0.25 0.19 0.23 0.57 0.50 0.50 -
P/RPS 2.56 2.58 1.99 1.83 3.58 3.22 3.25 -14.67%
P/EPS 7.18 5.30 3.92 3.69 6.77 6.08 5.60 17.96%
EY 13.93 18.88 25.53 27.12 14.77 16.46 17.84 -15.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.12 0.89 1.21 1.62 1.49 1.64 -22.85%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 25/08/08 26/05/08 26/02/08 23/11/07 28/08/07 22/05/07 -
Price 0.23 0.26 0.27 0.19 0.51 0.52 0.53 -
P/RPS 2.45 2.68 2.83 1.51 3.21 3.35 3.44 -20.19%
P/EPS 6.88 5.51 5.57 3.05 6.06 6.32 5.94 10.26%
EY 14.53 18.16 17.97 32.82 16.50 15.82 16.83 -9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.16 1.27 1.00 1.45 1.55 1.74 -28.07%

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