Highlights

[TDEX] QoQ Cumulative 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 -     75.00%    YoY -     129.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 5,635 20,164 10,674 6,565 3,732 12,636 9,820 -31.02%
  QoQ % -72.05% 88.91% 62.59% 75.91% -70.47% 28.68% -
  Horiz. % 57.38% 205.34% 108.70% 66.85% 38.00% 128.68% 100.00%
PBT 446 770 220 205 118 -366 -488 -
  QoQ % -42.08% 250.00% 7.32% 73.73% 132.24% 25.00% -
  Horiz. % -91.39% -157.79% -45.08% -42.01% -24.18% 75.00% 100.00%
Tax -110 -442 -115 -51 -30 -71 0 -
  QoQ % 75.11% -284.35% -125.49% -70.00% 57.75% 0.00% -
  Horiz. % 154.93% 622.54% 161.97% 71.83% 42.25% 100.00% -
NP 336 328 105 154 88 -437 -488 -
  QoQ % 2.44% 212.38% -31.82% 75.00% 120.14% 10.45% -
  Horiz. % -68.85% -67.21% -21.52% -31.56% -18.03% 89.55% 100.00%
NP to SH 35 -252 -13 154 88 -437 -488 -
  QoQ % 113.89% -1,838.46% -108.44% 75.00% 120.14% 10.45% -
  Horiz. % -7.17% 51.64% 2.66% -31.56% -18.03% 89.55% 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 5,299 19,836 10,569 6,411 3,644 13,073 10,308 -35.91%
  QoQ % -73.29% 87.68% 64.86% 75.93% -72.13% 26.82% -
  Horiz. % 51.41% 192.43% 102.53% 62.19% 35.35% 126.82% 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 0.14 % -1.00 % -0.06 % 0.83 % 0.50 % -2.17 % -2.33 % -
  QoQ % 114.00% -1,566.67% -107.23% 66.00% 123.04% 6.87% -
  Horiz. % -6.01% 42.92% 2.58% -35.62% -21.46% 93.13% 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 1.61 5.60 3.47 2.13 1.27 3.76 2.82 -31.25%
  QoQ % -71.25% 61.38% 62.91% 67.72% -66.22% 33.33% -
  Horiz. % 57.09% 198.58% 123.05% 75.53% 45.04% 133.33% 100.00%
EPS 0.01 -0.07 0.00 0.05 0.03 -0.13 -0.14 -
  QoQ % 114.29% 0.00% 0.00% 66.67% 123.08% 7.14% -
  Horiz. % -7.14% 50.00% -0.00% -35.71% -21.43% 92.86% 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 0.73 2.63 1.39 0.86 0.49 1.65 1.28 -31.30%
  QoQ % -72.24% 89.21% 61.63% 75.51% -70.30% 28.91% -
  Horiz. % 57.03% 205.47% 108.59% 67.19% 38.28% 128.91% 100.00%
EPS 0.00 -0.03 0.00 0.02 0.01 -0.06 -0.06 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 116.67% 0.00% -
  Horiz. % -0.00% 50.00% -0.00% -33.33% -16.67% 100.00% 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 7.76 2.32 4.33 10.32 15.33 6.25 5.68 23.19%
  QoQ % 234.48% -46.42% -58.04% -32.68% 145.28% 10.04% -
  Horiz. % 136.62% 40.85% 76.23% 181.69% 269.89% 110.04% 100.00%
P/EPS 1,250.00 -185.71 -3,553.85 440.00 650.00 -180.77 -114.29 -
  QoQ % 773.09% 94.77% -907.69% -32.31% 459.57% -58.17% -
  Horiz. % -1,093.71% 162.49% 3,109.50% -384.99% -568.73% 158.17% 100.00%
EY 0.08 -0.54 -0.03 0.23 0.15 -0.55 -0.88 -
  QoQ % 114.81% -1,700.00% -113.04% 53.33% 127.27% 37.50% -
  Horiz. % -9.09% 61.36% 3.41% -26.14% -17.05% 62.50% 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 6.83 2.32 4.04 10.09 16.51 5.45 6.03 8.68%
  QoQ % 194.40% -42.57% -59.96% -38.89% 202.94% -9.62% -
  Horiz. % 113.27% 38.47% 67.00% 167.33% 273.80% 90.38% 100.00%
P/EPS 1,100.00 -185.71 -3,316.92 430.00 700.00 -157.69 -121.43 -
  QoQ % 692.32% 94.40% -871.38% -38.57% 543.91% -29.86% -
  Horiz. % -905.87% 152.94% 2,731.55% -354.11% -576.46% 129.86% 100.00%
EY 0.09 -0.54 -0.03 0.23 0.14 -0.63 -0.82 -
  QoQ % 116.67% -1,700.00% -113.04% 64.29% 122.22% 23.17% -
  Horiz. % -10.98% 65.85% 3.66% -28.05% -17.07% 76.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS