[TDEX] YoY TTM Result on 31-Dec-2011

Stock
[TDEX] TECHNODEX BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- 110.66%
YoY- 106.11%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Revenue 1,732 4,969 9,759 13,029 21,353 21,759 16,975 -43.46%
PBT 143 -1,836 -577 1,931 9,120 9,337 2,965 -53.11%
Tax 31 0 4 -1 -47 -22 8 40.27%
NP 174 -1,836 -573 1,930 9,073 9,315 2,973 -50.79%
-
NP to SH 174 -1,836 -573 1,930 9,073 9,315 2,973 -50.79%
-
Tax Rate -21.68% - - 0.05% 0.52% 0.24% -0.27% -
Total Cost 1,558 6,805 10,332 11,099 12,280 12,444 14,002 -42.22%
-
Net Worth 20,555 18,127 20,311 21,190 47,074 49,178 41,030 -15.85%
Dividend
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Net Worth 20,555 18,127 20,311 21,190 47,074 49,178 41,030 -15.85%
NOSH 256,944 258,965 253,898 235,454 175,000 181,875 178,549 9.51%
Ratio Analysis
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
NP Margin 10.05% -36.95% -5.87% 14.81% 42.49% 42.81% 17.51% -
ROE 0.85% -10.13% -2.82% 9.11% 19.27% 18.94% 7.25% -
Per Share
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
RPS 0.67 1.92 3.84 5.53 12.20 11.96 9.51 -48.45%
EPS 0.07 -0.71 -0.23 0.82 5.18 5.12 1.67 -54.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.08 0.09 0.269 0.2704 0.2298 -23.17%
Adjusted Per Share Value based on latest NOSH - 235,454
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
RPS 0.21 0.59 1.16 1.55 2.53 2.58 2.01 -43.12%
EPS 0.02 -0.22 -0.07 0.23 1.08 1.10 0.35 -51.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0215 0.0241 0.0251 0.0558 0.0583 0.0487 -15.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Date 29/03/13 31/12/12 30/03/12 30/12/11 30/09/09 31/12/09 31/03/09 -
Price 0.11 0.10 0.15 0.09 0.26 0.29 0.22 -
P/RPS 16.32 5.21 3.90 1.63 2.13 2.42 2.31 62.97%
P/EPS 162.44 -14.10 -66.47 10.98 5.01 5.66 13.21 87.18%
EY 0.62 -7.09 -1.50 9.11 19.94 17.66 7.57 -46.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.43 1.88 1.00 0.97 1.07 0.96 9.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 31/03/12 31/12/11 30/09/09 31/12/09 31/03/09 CAGR
Date - - 30/05/12 29/02/12 30/11/09 25/02/10 29/05/09 -
Price 0.00 0.00 0.12 0.18 0.29 0.27 0.22 -
P/RPS 0.00 0.00 3.12 3.25 2.38 2.26 2.31 -
P/EPS 0.00 0.00 -53.17 21.96 5.59 5.27 13.21 -
EY 0.00 0.00 -1.88 4.55 17.88 18.97 7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.50 2.00 1.08 1.00 0.96 -

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