[TDEX] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 13.01%
YoY- -807.86%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,029 12,560 10,092 7,226 2,997 5,903 7,351 46.30%
PBT 1,931 -18,098 -24,515 -27,431 -31,529 -10,737 -4,419 -
Tax -1 -10 -19 -27 -35 -32 -29 -89.34%
NP 1,930 -18,108 -24,534 -27,458 -31,564 -10,769 -4,448 -
-
NP to SH 1,930 -18,108 -24,534 -27,458 -31,564 -10,769 -4,448 -
-
Tax Rate 0.05% - - - - - - -
Total Cost 11,099 30,668 34,626 34,684 34,561 16,672 11,799 -3.98%
-
Net Worth 21,190 21,000 21,175 20,638 20,567 38,422 44,417 -38.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 21,190 21,000 21,175 20,638 20,567 38,422 44,417 -38.86%
NOSH 235,454 233,333 235,283 229,318 227,263 227,753 226,621 2.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.81% -144.17% -243.10% -379.99% -1,053.19% -182.43% -60.51% -
ROE 9.11% -86.23% -115.86% -133.04% -153.47% -28.03% -10.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.53 5.38 4.29 3.15 1.32 2.59 3.24 42.68%
EPS 0.82 -7.76 -10.43 -11.97 -13.89 -4.73 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.0905 0.1687 0.196 -40.39%
Adjusted Per Share Value based on latest NOSH - 229,318
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.54 1.49 1.20 0.86 0.36 0.70 0.87 46.17%
EPS 0.23 -2.15 -2.91 -3.25 -3.74 -1.28 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0249 0.0251 0.0245 0.0244 0.0455 0.0526 -38.85%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.09 0.08 0.09 0.13 0.16 0.18 0.20 -
P/RPS 1.63 1.49 2.10 4.13 12.13 6.94 6.17 -58.72%
P/EPS 10.98 -1.03 -0.86 -1.09 -1.15 -3.81 -10.19 -
EY 9.11 -97.01 -115.86 -92.11 -86.80 -26.27 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 1.00 1.44 1.77 1.07 1.02 -1.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 26/08/11 30/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.18 0.09 0.08 0.09 0.14 0.16 0.20 -
P/RPS 3.25 1.67 1.87 2.86 10.62 6.17 6.17 -34.70%
P/EPS 21.96 -1.16 -0.77 -0.75 -1.01 -3.38 -10.19 -
EY 4.55 -86.23 -130.34 -133.04 -99.21 -29.55 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.00 0.89 1.00 1.55 0.95 1.02 56.46%

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