[TDEX] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
20-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 77.01%
YoY- 107.58%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Revenue 13,471 10,526 8,136 4,485 1,732 1,732 2,391 463.40%
PBT -392 -425 373 277 143 143 -1,380 -71.59%
Tax 0 0 31 31 31 31 0 -
NP -392 -425 404 308 174 174 -1,380 -71.59%
-
NP to SH -392 -425 404 308 174 174 -1,380 -71.59%
-
Tax Rate - - -8.31% -11.19% -21.68% -21.68% - -
Total Cost 13,863 10,951 7,732 4,177 1,558 1,558 3,771 267.62%
-
Net Worth 19,799 0 19,199 12,854 12,769 20,555 0 -
Dividend
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Net Worth 19,799 0 19,199 12,854 12,769 20,555 0 -
NOSH 330,000 320,000 320,000 257,083 255,384 256,944 258,965 27.43%
Ratio Analysis
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
NP Margin -2.91% -4.04% 4.97% 6.87% 10.05% 10.05% -57.72% -
ROE -1.98% 0.00% 2.10% 2.40% 1.36% 0.85% 0.00% -
Per Share
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 4.08 3.29 2.54 1.74 0.68 0.67 0.92 343.47%
EPS -0.12 -0.13 0.13 0.12 0.07 0.07 -0.53 -77.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.06 0.05 0.05 0.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 257,083
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 1.60 1.25 0.97 0.53 0.21 0.21 0.28 471.42%
EPS -0.05 -0.05 0.05 0.04 0.02 0.02 -0.16 -68.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.00 0.0228 0.0152 0.0151 0.0244 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Date 30/01/14 31/12/13 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 -
Price 0.16 0.125 0.135 0.085 0.105 0.11 0.135 -
P/RPS 3.92 3.80 5.31 4.87 15.48 16.32 14.62 -73.18%
P/EPS -134.69 -94.12 106.93 70.95 154.11 162.44 -25.33 431.74%
EY -0.74 -1.06 0.94 1.41 0.65 0.62 -3.95 -81.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 0.00 2.25 1.70 2.10 1.38 0.00 -
Price Multiplier on Announcement Date
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Date - - 13/12/13 - - - - -
Price 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 5.11 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 102.97 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.97 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.17 0.00 0.00 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