Highlights

[TDEX] QoQ Quarter Result on 2016-04-30 [#4]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     4,480.00%    YoY -     196.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 17,101 15,266 7,209 5,814 6,322 6,410 5,635 108.91%
  QoQ % 12.02% 111.76% 23.99% -8.04% -1.37% 13.75% -
  Horiz. % 303.48% 270.91% 127.93% 103.18% 112.19% 113.75% 100.00%
PBT 391 1,170 1,084 768 818 292 446 -8.36%
  QoQ % -66.58% 7.93% 41.15% -6.11% 180.14% -34.53% -
  Horiz. % 87.67% 262.33% 243.05% 172.20% 183.41% 65.47% 100.00%
Tax -138 -29 -205 -171 0 30 -110 16.24%
  QoQ % -375.86% 85.85% -19.88% 0.00% 0.00% 127.27% -
  Horiz. % 125.45% 26.36% 186.36% 155.45% -0.00% -27.27% 100.00%
NP 253 1,141 879 597 818 322 336 -17.16%
  QoQ % -77.83% 29.81% 47.24% -27.02% 154.04% -4.17% -
  Horiz. % 75.30% 339.58% 261.61% 177.68% 243.45% 95.83% 100.00%
NP to SH 160 73 69 229 5 20 35 174.18%
  QoQ % 119.18% 5.80% -69.87% 4,480.00% -75.00% -42.86% -
  Horiz. % 457.14% 208.57% 197.14% 654.29% 14.29% 57.14% 100.00%
Tax Rate 35.29 % 2.48 % 18.91 % 22.27 % - % -10.27 % 24.66 % 26.85%
  QoQ % 1,322.98% -86.89% -15.09% 0.00% 0.00% -141.65% -
  Horiz. % 143.11% 10.06% 76.68% 90.31% 0.00% -41.65% 100.00%
Total Cost 16,848 14,125 6,330 5,217 5,504 6,088 5,299 115.47%
  QoQ % 19.28% 123.14% 21.33% -5.21% -9.59% 14.89% -
  Horiz. % 317.95% 266.56% 119.46% 98.45% 103.87% 114.89% 100.00%
Net Worth 37,163 37,163 30,856 31,599 15,999 14,000 24,500 31.85%
  QoQ % 0.00% 20.44% -2.35% 97.50% 14.29% -42.86% -
  Horiz. % 151.69% 151.69% 125.95% 128.98% 65.31% 57.14% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 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
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 37,163 37,163 30,856 31,599 15,999 14,000 24,500 31.85%
  QoQ % 0.00% 20.44% -2.35% 97.50% 14.29% -42.86% -
  Horiz. % 151.69% 151.69% 125.95% 128.98% 65.31% 57.14% 100.00%
NOSH 412,933 412,933 385,706 395,000 200,000 200,000 350,000 11.60%
  QoQ % 0.00% 7.06% -2.35% 97.50% 0.00% -42.86% -
  Horiz. % 117.98% 117.98% 110.20% 112.86% 57.14% 57.14% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 1.48 % 7.47 % 12.19 % 10.27 % 12.94 % 5.02 % 5.96 % -60.33%
  QoQ % -80.19% -38.72% 18.70% -20.63% 157.77% -15.77% -
  Horiz. % 24.83% 125.34% 204.53% 172.32% 217.11% 84.23% 100.00%
ROE 0.43 % 0.20 % 0.22 % 0.72 % 0.03 % 0.14 % 0.14 % 110.58%
  QoQ % 115.00% -9.09% -69.44% 2,300.00% -78.57% 0.00% -
  Horiz. % 307.14% 142.86% 157.14% 514.29% 21.43% 100.00% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 4.14 3.70 1.87 1.47 3.16 3.21 1.61 87.16%
  QoQ % 11.89% 97.86% 27.21% -53.48% -1.56% 99.38% -
  Horiz. % 257.14% 229.81% 116.15% 91.30% 196.27% 199.38% 100.00%
EPS 0.04 0.02 0.02 0.06 0.00 0.01 0.01 150.93%
  QoQ % 100.00% 0.00% -66.67% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 200.00% 200.00% 600.00% 0.00% 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 0.0900 0.0900 0.0800 0.0800 0.0800 0.0700 0.0700 18.15%
  QoQ % 0.00% 12.50% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 128.57% 128.57% 114.29% 114.29% 114.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 2.23 1.99 0.94 0.76 0.82 0.84 0.73 109.82%
  QoQ % 12.06% 111.70% 23.68% -7.32% -2.38% 15.07% -
  Horiz. % 305.48% 272.60% 128.77% 104.11% 112.33% 115.07% 100.00%
EPS 0.02 0.01 0.01 0.03 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% -66.67% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 33.33% 33.33% 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 0.0484 0.0484 0.0402 0.0412 0.0209 0.0183 0.0319 31.87%
  QoQ % 0.00% 20.40% -2.43% 97.13% 14.21% -42.63% -
  Horiz. % 151.72% 151.72% 126.02% 129.15% 65.52% 57.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.1450 0.1750 0.1550 0.1200 0.1100 0.1200 0.1250 -
P/RPS 3.50 4.73 8.29 8.15 3.48 3.74 7.76 -41.05%
  QoQ % -26.00% -42.94% 1.72% 134.20% -6.95% -51.80% -
  Horiz. % 45.10% 60.95% 106.83% 105.03% 44.85% 48.20% 100.00%
P/EPS 374.22 989.91 866.44 206.99 4,400.00 1,200.00 1,250.00 -55.08%
  QoQ % -62.20% 14.25% 318.59% -95.30% 266.67% -4.00% -
  Horiz. % 29.94% 79.19% 69.32% 16.56% 352.00% 96.00% 100.00%
EY 0.27 0.10 0.12 0.48 0.02 0.08 0.08 124.17%
  QoQ % 170.00% -16.67% -75.00% 2,300.00% -75.00% 0.00% -
  Horiz. % 337.50% 125.00% 150.00% 600.00% 25.00% 100.00% 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 1.61 1.94 1.94 1.50 1.38 1.71 1.79 -6.79%
  QoQ % -17.01% 0.00% 29.33% 8.70% -19.30% -4.47% -
  Horiz. % 89.94% 108.38% 108.38% 83.80% 77.09% 95.53% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 29/03/17 20/12/16 26/09/16 29/06/16 28/03/16 28/12/15 29/09/15 -
Price 0.1700 0.1500 0.1650 0.1350 0.1100 0.1150 0.1100 -
P/RPS 4.10 4.06 8.83 9.17 3.48 3.59 6.83 -28.73%
  QoQ % 0.99% -54.02% -3.71% 163.51% -3.06% -47.44% -
  Horiz. % 60.03% 59.44% 129.28% 134.26% 50.95% 52.56% 100.00%
P/EPS 438.74 848.49 922.34 232.86 4,400.00 1,150.00 1,100.00 -45.66%
  QoQ % -48.29% -8.01% 296.09% -94.71% 282.61% 4.55% -
  Horiz. % 39.89% 77.14% 83.85% 21.17% 400.00% 104.55% 100.00%
EY 0.23 0.12 0.11 0.43 0.02 0.09 0.09 86.39%
  QoQ % 91.67% 9.09% -74.42% 2,050.00% -77.78% 0.00% -
  Horiz. % 255.56% 133.33% 122.22% 477.78% 22.22% 100.00% 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 1.89 1.67 2.06 1.69 1.38 1.64 1.57 13.10%
  QoQ % 13.17% -18.93% 21.89% 22.46% -15.85% 4.46% -
  Horiz. % 120.38% 106.37% 131.21% 107.64% 87.90% 104.46% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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