[TDEX] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 57.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
Revenue 44,950 24,090 13,130 13,750 0 6,862 18,152 18.49%
PBT 4,508 1,472 410 -1,042 0 -6,288 4,514 -0.02%
Tax -468 -160 -102 0 0 0 -2 177.63%
NP 4,040 1,312 308 -1,042 0 -6,288 4,512 -2.04%
-
NP to SH 284 106 308 -1,042 0 -6,288 4,512 -40.40%
-
Tax Rate 10.38% 10.87% 24.88% - - - 0.04% -
Total Cost 40,910 22,778 12,822 14,792 0 13,150 13,640 22.82%
-
Net Worth 37,163 37,100 18,479 20,839 0 20,448 20,931 11.34%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
Net Worth 37,163 37,100 18,479 20,839 0 20,448 20,931 11.34%
NOSH 412,933 530,000 307,999 347,333 255,608 255,609 232,577 11.34%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
NP Margin 8.99% 5.45% 2.35% -7.58% 0.00% -91.64% 24.86% -
ROE 0.76% 0.29% 1.67% -5.00% 0.00% -30.75% 21.56% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
RPS 10.89 4.55 4.26 3.96 0.00 2.68 7.80 6.44%
EPS 0.08 0.02 0.10 -0.30 0.00 -2.46 1.94 -44.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.06 0.06 0.00 0.08 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 320,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
RPS 5.33 2.85 1.56 1.63 0.00 0.81 2.15 18.52%
EPS 0.03 0.01 0.04 -0.12 0.00 -0.75 0.53 -41.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.044 0.0219 0.0247 0.00 0.0242 0.0248 11.32%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 29/06/12 30/06/11 -
Price 0.175 0.12 0.22 0.135 0.09 0.12 0.09 -
P/RPS 1.61 2.64 5.16 3.41 0.00 4.47 1.15 6.50%
P/EPS 254.45 600.00 220.00 -45.00 0.00 -4.88 4.64 111.60%
EY 0.39 0.17 0.45 -2.22 0.00 -20.50 21.56 -52.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.71 3.67 2.25 0.00 1.50 1.00 13.20%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
Date 20/12/16 28/12/15 19/12/14 13/12/13 - 17/08/12 26/08/11 -
Price 0.15 0.115 0.215 0.13 0.00 0.10 0.08 -
P/RPS 1.38 2.53 5.04 3.28 0.00 3.73 1.03 5.62%
P/EPS 218.10 575.00 215.00 -43.33 0.00 -4.07 4.12 110.20%
EY 0.46 0.17 0.47 -2.31 0.00 -24.60 24.25 -52.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.64 3.58 2.17 0.00 1.25 0.89 12.50%

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