[TDEX] YoY Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 120.14%
YoY- 114.26%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 CAGR
Revenue 14,552 7,209 5,635 3,732 3,224 2,578 4,544 20.15%
PBT 516 1,084 446 118 -617 -456 1,010 -10.05%
Tax -104 -205 -110 -30 0 0 -1 108.04%
NP 412 879 336 88 -617 -456 1,009 -13.17%
-
NP to SH 78 69 35 88 -617 -456 1,009 -33.22%
-
Tax Rate 20.16% 18.91% 24.66% 25.42% - - 0.10% -
Total Cost 14,140 6,330 5,299 3,644 3,841 3,034 3,535 24.44%
-
Net Worth 35,100 30,856 24,500 17,599 12,854 0 20,638 8.73%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 CAGR
Net Worth 35,100 30,856 24,500 17,599 12,854 0 20,638 8.73%
NOSH 390,000 412,933 350,000 293,333 257,083 253,333 229,318 8.73%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 CAGR
NP Margin 2.83% 12.19% 5.96% 2.36% -19.14% -17.69% 22.21% -
ROE 0.22% 0.22% 0.14% 0.50% -4.80% 0.00% 4.89% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 CAGR
RPS 3.73 1.87 1.61 1.27 1.25 1.02 1.98 10.50%
EPS 0.02 0.02 0.01 0.03 -0.24 -0.18 0.44 -38.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.07 0.06 0.05 0.00 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 293,333
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 CAGR
RPS 1.73 0.86 0.67 0.44 0.38 0.31 0.54 20.15%
EPS 0.01 0.01 0.00 0.01 -0.07 -0.05 0.12 -32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.0366 0.0291 0.0209 0.0152 0.00 0.0245 8.70%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 -
Price 0.145 0.155 0.125 0.195 0.085 0.10 0.13 -
P/RPS 3.89 8.29 7.76 15.33 6.78 9.83 6.56 -7.91%
P/EPS 725.00 866.44 1,250.00 650.00 -35.42 -55.56 29.55 65.66%
EY 0.14 0.12 0.08 0.15 -2.82 -1.80 3.38 -39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.94 1.79 3.25 1.70 0.00 1.44 1.77%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 CAGR
Date 27/09/17 26/09/16 29/09/15 26/09/14 20/09/13 - 30/05/11 -
Price 0.145 0.165 0.11 0.21 0.11 0.00 0.09 -
P/RPS 3.89 8.83 6.83 16.51 8.77 0.00 4.54 -2.40%
P/EPS 725.00 922.34 1,100.00 700.00 -45.83 0.00 20.45 75.56%
EY 0.14 0.11 0.09 0.14 -2.18 0.00 4.89 -42.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.06 1.57 3.50 2.20 0.00 1.00 7.80%

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