[TDEX] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 26.19%
YoY- -68.15%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 CAGR
Revenue 13,471 2,391 7,479 12,560 5,903 17,006 12,301 1.33%
PBT -392 -1,380 -4,229 -18,098 -10,737 8,680 7,132 -
Tax 0 0 4 -10 -32 -47 -2 -
NP -392 -1,380 -4,225 -18,108 -10,769 8,633 7,130 -
-
NP to SH -392 -1,380 -4,225 -18,108 -10,769 8,633 7,130 -
-
Tax Rate - - - - - 0.54% 0.03% -
Total Cost 13,863 3,771 11,704 30,668 16,672 8,373 5,171 15.49%
-
Net Worth 19,799 0 17,612 21,000 38,422 37,886 24,408 -3.01%
Dividend
31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 CAGR
Net Worth 19,799 0 17,612 21,000 38,422 37,886 24,408 -3.01%
NOSH 330,000 258,965 251,600 233,333 227,753 177,956 79,924 23.02%
Ratio Analysis
31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 CAGR
NP Margin -2.91% -57.72% -56.49% -144.17% -182.43% 50.76% 57.96% -
ROE -1.98% 0.00% -23.99% -86.23% -28.03% 22.79% 29.21% -
Per Share
31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 CAGR
RPS 4.08 0.92 2.97 5.38 2.59 9.56 15.39 -17.63%
EPS -0.12 -0.53 -1.68 -7.76 -4.73 4.85 8.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.07 0.09 0.1687 0.2129 0.3054 -21.16%
Adjusted Per Share Value based on latest NOSH - 233,333
31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 CAGR
RPS 1.60 0.28 0.89 1.49 0.70 2.02 1.46 1.34%
EPS -0.05 -0.16 -0.50 -2.15 -1.28 1.02 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.00 0.0209 0.0249 0.0455 0.0449 0.0289 -2.97%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 CAGR
Date 30/01/14 31/01/13 28/09/12 30/09/11 30/09/10 31/03/08 30/03/07 -
Price 0.16 0.135 0.09 0.08 0.18 0.19 0.50 -
P/RPS 3.92 14.62 3.03 1.49 6.94 1.99 3.25 2.77%
P/EPS -134.69 -25.33 -5.36 -1.03 -3.81 3.92 5.60 -
EY -0.74 -3.95 -18.66 -97.01 -26.27 25.53 17.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 0.00 1.29 0.89 1.07 0.89 1.64 7.38%
Price Multiplier on Announcement Date
31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 CAGR
Date - - - 25/11/11 30/11/10 26/05/08 22/05/07 -
Price 0.00 0.00 0.00 0.09 0.16 0.27 0.53 -
P/RPS 0.00 0.00 0.00 1.67 6.17 2.83 3.44 -
P/EPS 0.00 0.00 0.00 -1.16 -3.38 5.57 5.94 -
EY 0.00 0.00 0.00 -86.23 -29.55 17.97 16.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.00 0.95 1.27 1.74 -

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