[TDEX] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 CAGR
Revenue 46,844 64,636 70,706 0 44,950 24,090 13,130 19.40%
PBT -5,870 1,322 -4,170 0 4,508 1,472 410 -
Tax 0 -852 0 0 -468 -160 -102 -
NP -5,870 470 -4,170 0 4,040 1,312 308 -
-
NP to SH -5,842 924 -3,978 0 284 106 308 -
-
Tax Rate - 64.45% - - 10.38% 10.87% 24.88% -
Total Cost 52,714 64,166 74,876 0 40,910 22,778 12,822 21.78%
-
Net Worth 32,283 30,683 29,521 0 37,163 37,100 18,479 8.08%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 32,283 30,683 29,521 0 37,163 37,100 18,479 8.08%
NOSH 807,087 767,087 590,421 590,421 412,933 530,000 307,999 14.37%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 CAGR
NP Margin -12.53% 0.73% -5.90% 0.00% 8.99% 5.45% 2.35% -
ROE -18.10% 3.01% -13.48% 0.00% 0.76% 0.29% 1.67% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 CAGR
RPS 5.80 8.43 11.98 0.00 10.89 4.55 4.26 4.39%
EPS -0.72 0.12 -0.68 0.00 0.08 0.02 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.00 0.09 0.07 0.06 -5.49%
Adjusted Per Share Value based on latest NOSH - 590,421
31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 CAGR
RPS 5.56 7.67 8.39 0.00 5.33 2.86 1.56 19.38%
EPS -0.69 0.11 -0.47 0.00 0.03 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0364 0.035 0.00 0.0441 0.044 0.0219 8.10%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 30/10/15 31/10/14 -
Price 0.115 0.315 0.055 0.10 0.175 0.12 0.22 -
P/RPS 1.98 3.74 0.46 0.00 1.61 2.64 5.16 -12.50%
P/EPS -15.89 261.51 -8.16 0.00 254.45 600.00 220.00 -
EY -6.29 0.38 -12.25 0.00 0.39 0.17 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 7.88 1.10 0.00 1.94 1.71 3.67 -3.32%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 CAGR
Date 25/02/22 26/02/21 25/02/20 - 20/12/16 28/12/15 19/12/14 -
Price 0.115 0.23 0.055 0.00 0.15 0.115 0.215 -
P/RPS 1.98 2.73 0.46 0.00 1.38 2.53 5.04 -12.21%
P/EPS -15.89 190.94 -8.16 0.00 218.10 575.00 215.00 -
EY -6.29 0.52 -12.25 0.00 0.46 0.17 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 5.75 1.10 0.00 1.67 1.64 3.58 -2.98%

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