[TDEX] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 42.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 13,380 12,687 12,413 12,301 8,935 6,199 3,798 130.99%
PBT 6,695 6,764 6,618 7,132 5,018 3,685 2,661 84.67%
Tax -46 -48 -45 -2 3 11 13 -
NP 6,649 6,716 6,573 7,130 5,021 3,696 2,674 83.23%
-
NP to SH 6,649 6,716 6,573 7,130 5,021 3,696 2,674 83.23%
-
Tax Rate 0.69% 0.71% 0.68% 0.03% -0.06% -0.30% -0.49% -
Total Cost 6,731 5,971 5,840 5,171 3,914 2,503 1,124 228.69%
-
Net Worth 20,202 27,999 26,810 24,408 22,269 18,249 12,258 39.39%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 20,202 27,999 26,810 24,408 22,269 18,249 12,258 39.39%
NOSH 106,610 79,794 79,886 79,924 79,819 69,523 57,014 51.60%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 49.69% 52.94% 52.95% 57.96% 56.19% 59.62% 70.41% -
ROE 32.91% 23.99% 24.52% 29.21% 22.55% 20.25% 21.81% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.55 15.90 15.54 15.39 11.19 8.92 6.66 52.38%
EPS 6.24 8.42 8.23 8.92 6.29 5.32 4.69 20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.3509 0.3356 0.3054 0.279 0.2625 0.215 -8.05%
Adjusted Per Share Value based on latest NOSH - 79,924
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.59 1.50 1.47 1.46 1.06 0.73 0.45 131.45%
EPS 0.79 0.80 0.78 0.84 0.60 0.44 0.32 82.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0332 0.0318 0.0289 0.0264 0.0216 0.0145 39.40%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.23 0.57 0.50 0.50 0.59 0.43 0.00 -
P/RPS 1.83 3.58 3.22 3.25 5.27 4.82 0.00 -
P/EPS 3.69 6.77 6.08 5.60 9.38 8.09 0.00 -
EY 27.12 14.77 16.46 17.84 10.66 12.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.62 1.49 1.64 2.11 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 23/11/07 28/08/07 22/05/07 - - - -
Price 0.19 0.51 0.52 0.53 0.00 0.00 0.00 -
P/RPS 1.51 3.21 3.35 3.44 0.00 0.00 0.00 -
P/EPS 3.05 6.06 6.32 5.94 0.00 0.00 0.00 -
EY 32.82 16.50 15.82 16.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.45 1.55 1.74 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