[TDEX] QoQ TTM Result on 31-Jan-2015 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
31-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -91.32%
YoY- 104.85%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 25,643 22,066 20,163 13,619 12,455 13,273 13,192 55.56%
PBT 1,303 1,098 770 253 271 280 258 193.49%
Tax -471 -523 -443 -116 -52 -30 0 -
NP 832 575 327 137 219 250 258 117.80%
-
NP to SH -350 -305 -252 19 219 250 258 -
-
Tax Rate 36.15% 47.63% 57.53% 45.85% 19.19% 10.71% 0.00% -
Total Cost 24,811 21,491 19,836 13,482 12,236 13,023 12,934 54.20%
-
Net Worth 14,000 24,500 27,766 23,379 19,499 17,599 29,999 -39.75%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 14,000 24,500 27,766 23,379 19,499 17,599 29,999 -39.75%
NOSH 200,000 350,000 396,666 333,999 325,000 293,333 500,000 -45.62%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 3.24% 2.61% 1.62% 1.01% 1.76% 1.88% 1.96% -
ROE -2.50% -1.24% -0.91% 0.08% 1.12% 1.42% 0.86% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 12.82 6.30 5.08 4.08 3.83 4.52 2.64 185.93%
EPS -0.18 -0.09 -0.06 0.01 0.07 0.09 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.06 0.06 0.06 10.79%
Adjusted Per Share Value based on latest NOSH - 333,999
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 3.04 2.62 2.39 1.62 1.48 1.57 1.56 55.82%
EPS -0.04 -0.04 -0.03 0.00 0.03 0.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0166 0.0291 0.0329 0.0277 0.0231 0.0209 0.0356 -39.78%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.12 0.125 0.13 0.15 0.22 0.195 0.235 -
P/RPS 0.94 1.98 2.56 3.68 5.74 4.31 8.91 -77.58%
P/EPS -68.57 -143.44 -204.63 2,636.84 326.48 228.80 455.43 -
EY -1.46 -0.70 -0.49 0.04 0.31 0.44 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.79 1.86 2.14 3.67 3.25 3.92 -42.39%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 29/09/15 30/06/15 31/03/15 19/12/14 - - -
Price 0.115 0.11 0.13 0.14 0.215 0.00 0.00 -
P/RPS 0.90 1.74 2.56 3.43 5.61 0.00 0.00 -
P/EPS -65.71 -126.23 -204.63 2,461.05 319.06 0.00 0.00 -
EY -1.52 -0.79 -0.49 0.04 0.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.57 1.86 2.00 3.58 0.00 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