Highlights

[TDEX] QoQ Annualized Quarter Result on 2014-10-31 [#2]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 19-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -12.50%    YoY -     129.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 22,540 20,164 14,232 13,130 14,928 12,636 13,093 43.78%
  QoQ % 11.78% 41.68% 8.39% -12.04% 18.14% -3.49% -
  Horiz. % 172.15% 154.00% 108.70% 100.28% 114.01% 96.51% 100.00%
PBT 1,784 770 293 410 472 -366 -650 -
  QoQ % 131.69% 162.50% -28.46% -13.14% 228.96% 43.75% -
  Horiz. % -274.18% -118.34% -45.08% -63.01% -72.54% 56.25% 100.00%
Tax -440 -442 -153 -102 -120 -71 0 -
  QoQ % 0.45% -188.26% -50.33% 15.00% -69.01% 0.00% -
  Horiz. % 619.72% 622.54% 215.96% 143.66% 169.01% 100.00% -
NP 1,344 328 140 308 352 -437 -650 -
  QoQ % 309.76% 134.29% -54.55% -12.50% 180.55% 32.84% -
  Horiz. % -206.56% -50.41% -21.52% -47.34% -54.10% 67.16% 100.00%
NP to SH 140 -252 -17 308 352 -437 -650 -
  QoQ % 155.56% -1,353.87% -105.63% -12.50% 180.55% 32.84% -
  Horiz. % -21.52% 38.73% 2.66% -47.34% -54.10% 67.16% 100.00%
Tax Rate 24.66 % 57.40 % 52.27 % 24.88 % 25.42 % - % - % -
  QoQ % -57.04% 9.81% 110.09% -2.12% 0.00% 0.00% -
  Horiz. % 97.01% 225.81% 205.63% 97.88% 100.00% - -
Total Cost 21,196 19,836 14,092 12,822 14,576 13,073 13,743 33.59%
  QoQ % 6.86% 40.76% 9.90% -12.03% 11.50% -4.88% -
  Horiz. % 154.22% 144.32% 102.53% 93.29% 106.05% 95.12% 100.00%
Net Worth 24,500 25,199 21,559 18,479 17,599 20,169 20,914 11.16%
  QoQ % -2.78% 16.88% 16.67% 5.00% -12.74% -3.56% -
  Horiz. % 117.14% 120.49% 103.09% 88.36% 84.15% 96.44% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 24,500 25,199 21,559 18,479 17,599 20,169 20,914 11.16%
  QoQ % -2.78% 16.88% 16.67% 5.00% -12.74% -3.56% -
  Horiz. % 117.14% 120.49% 103.09% 88.36% 84.15% 96.44% 100.00%
NOSH 350,000 359,999 307,999 307,999 293,333 336,153 348,571 0.27%
  QoQ % -2.78% 16.88% 0.00% 5.00% -12.74% -3.56% -
  Horiz. % 100.41% 103.28% 88.36% 88.36% 84.15% 96.44% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 5.96 % 1.63 % 0.98 % 2.35 % 2.36 % -3.46 % -4.97 % -
  QoQ % 265.64% 66.33% -58.30% -0.42% 168.21% 30.38% -
  Horiz. % -119.92% -32.80% -19.72% -47.28% -47.48% 69.62% 100.00%
ROE 0.57 % -1.00 % -0.08 % 1.67 % 2.00 % -2.17 % -3.11 % -
  QoQ % 157.00% -1,150.00% -104.79% -16.50% 192.17% 30.23% -
  Horiz. % -18.33% 32.15% 2.57% -53.70% -64.31% 69.77% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 6.44 5.60 4.62 4.26 5.09 3.76 3.76 43.29%
  QoQ % 15.00% 21.21% 8.45% -16.31% 35.37% 0.00% -
  Horiz. % 171.28% 148.94% 122.87% 113.30% 135.37% 100.00% 100.00%
EPS 0.04 -0.07 0.00 0.10 0.12 -0.13 -0.19 -
  QoQ % 157.14% 0.00% 0.00% -16.67% 192.31% 31.58% -
  Horiz. % -21.05% 36.84% -0.00% -52.63% -63.16% 68.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.0700 0.0600 0.0600 0.0600 0.0600 10.85%
  QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 2.94 2.63 1.86 1.71 1.95 1.65 1.71 43.66%
  QoQ % 11.79% 41.40% 8.77% -12.31% 18.18% -3.51% -
  Horiz. % 171.93% 153.80% 108.77% 100.00% 114.04% 96.49% 100.00%
EPS 0.02 -0.03 0.00 0.04 0.05 -0.06 -0.08 -
  QoQ % 166.67% 0.00% 0.00% -20.00% 183.33% 25.00% -
  Horiz. % -25.00% 37.50% -0.00% -50.00% -62.50% 75.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0319 0.0329 0.0281 0.0241 0.0229 0.0263 0.0273 10.97%
  QoQ % -3.04% 17.08% 16.60% 5.24% -12.93% -3.66% -
  Horiz. % 116.85% 120.51% 102.93% 88.28% 83.88% 96.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.1250 0.1300 0.1500 0.2200 0.1950 0.2350 0.1600 -
P/RPS 1.94 2.32 3.25 5.16 3.83 6.25 4.26 -40.89%
  QoQ % -16.38% -28.62% -37.02% 34.73% -38.72% 46.71% -
  Horiz. % 45.54% 54.46% 76.29% 121.13% 89.91% 146.71% 100.00%
P/EPS 312.50 -185.71 -2,665.44 220.00 162.50 -180.77 -85.71 -
  QoQ % 268.27% 93.03% -1,311.56% 35.38% 189.89% -110.91% -
  Horiz. % -364.60% 216.67% 3,109.84% -256.68% -189.59% 210.91% 100.00%
EY 0.32 -0.54 -0.04 0.45 0.62 -0.55 -1.17 -
  QoQ % 159.26% -1,250.00% -108.89% -27.42% 212.73% 52.99% -
  Horiz. % -27.35% 46.15% 3.42% -38.46% -52.99% 47.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.79 1.86 2.14 3.67 3.25 3.92 2.67 -23.46%
  QoQ % -3.76% -13.08% -41.69% 12.92% -17.09% 46.82% -
  Horiz. % 67.04% 69.66% 80.15% 137.45% 121.72% 146.82% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 31/03/15 19/12/14 26/09/14 27/06/14 20/03/14 -
Price 0.1100 0.1300 0.1400 0.2150 0.2100 0.2050 0.1700 -
P/RPS 1.71 2.32 3.03 5.04 4.13 5.45 4.53 -47.86%
  QoQ % -26.29% -23.43% -39.88% 22.03% -24.22% 20.31% -
  Horiz. % 37.75% 51.21% 66.89% 111.26% 91.17% 120.31% 100.00%
P/EPS 275.00 -185.71 -2,487.74 215.00 175.00 -157.69 -91.07 -
  QoQ % 248.08% 92.53% -1,257.09% 22.86% 210.98% -73.15% -
  Horiz. % -301.97% 203.92% 2,731.68% -236.08% -192.16% 173.15% 100.00%
EY 0.36 -0.54 -0.04 0.47 0.57 -0.63 -1.10 -
  QoQ % 166.67% -1,250.00% -108.51% -17.54% 190.48% 42.73% -
  Horiz. % -32.73% 49.09% 3.64% -42.73% -51.82% 57.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.57 1.86 2.00 3.58 3.50 3.42 2.83 -32.56%
  QoQ % -15.59% -7.00% -44.13% 2.29% 2.34% 20.85% -
  Horiz. % 55.48% 65.72% 70.67% 126.50% 123.67% 120.85% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS