Highlights

[TDEX] QoQ Quarter Result on 2017-04-30 [#4]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 30-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 30-Apr-2017  [#4]
Profit Trend QoQ -     -9.38%    YoY -     -36.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 16,845 10,536 14,552 13,938 17,101 15,266 7,209 75.82%
  QoQ % 59.88% -27.60% 4.41% -18.50% 12.02% 111.76% -
  Horiz. % 233.67% 146.15% 201.86% 193.34% 237.22% 211.76% 100.00%
PBT 289 737 516 240 391 1,170 1,084 -58.48%
  QoQ % -60.79% 42.83% 115.00% -38.62% -66.58% 7.93% -
  Horiz. % 26.66% 67.99% 47.60% 22.14% 36.07% 107.93% 100.00%
Tax -100 -121 -104 -159 -138 -29 -205 -37.95%
  QoQ % 17.36% -16.35% 34.59% -15.22% -375.86% 85.85% -
  Horiz. % 48.78% 59.02% 50.73% 77.56% 67.32% 14.15% 100.00%
NP 189 616 412 81 253 1,141 879 -64.01%
  QoQ % -69.32% 49.51% 408.64% -67.98% -77.83% 29.81% -
  Horiz. % 21.50% 70.08% 46.87% 9.22% 28.78% 129.81% 100.00%
NP to SH 193 143 78 145 160 73 69 98.15%
  QoQ % 34.97% 83.33% -46.21% -9.38% 119.18% 5.80% -
  Horiz. % 279.71% 207.25% 113.04% 210.14% 231.88% 105.80% 100.00%
Tax Rate 34.60 % 16.42 % 20.16 % 66.25 % 35.29 % 2.48 % 18.91 % 49.43%
  QoQ % 110.72% -18.55% -69.57% 87.73% 1,322.98% -86.89% -
  Horiz. % 182.97% 86.83% 106.61% 350.34% 186.62% 13.11% 100.00%
Total Cost 16,656 9,920 14,140 13,857 16,848 14,125 6,330 90.26%
  QoQ % 67.90% -29.84% 2.04% -17.75% 19.28% 123.14% -
  Horiz. % 263.13% 156.71% 223.38% 218.91% 266.16% 223.14% 100.00%
Net Worth 43,480 42,900 35,100 37,163 37,163 37,163 30,856 25.61%
  QoQ % 1.35% 22.22% -5.55% 0.00% 0.00% 20.44% -
  Horiz. % 140.91% 139.03% 113.75% 120.44% 120.44% 120.44% 100.00%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 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
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 43,480 42,900 35,100 37,163 37,163 37,163 30,856 25.61%
  QoQ % 1.35% 22.22% -5.55% 0.00% 0.00% 20.44% -
  Horiz. % 140.91% 139.03% 113.75% 120.44% 120.44% 120.44% 100.00%
NOSH 543,505 476,666 390,000 412,933 412,933 412,933 385,706 25.61%
  QoQ % 14.02% 22.22% -5.55% 0.00% 0.00% 7.06% -
  Horiz. % 140.91% 123.58% 101.11% 107.06% 107.06% 107.06% 100.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 1.12 % 5.85 % 2.83 % 0.58 % 1.48 % 7.47 % 12.19 % -79.55%
  QoQ % -80.85% 106.71% 387.93% -60.81% -80.19% -38.72% -
  Horiz. % 9.19% 47.99% 23.22% 4.76% 12.14% 61.28% 100.00%
ROE 0.44 % 0.33 % 0.22 % 0.39 % 0.43 % 0.20 % 0.22 % 58.54%
  QoQ % 33.33% 50.00% -43.59% -9.30% 115.00% -9.09% -
  Horiz. % 200.00% 150.00% 100.00% 177.27% 195.45% 90.91% 100.00%
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 3.10 2.21 3.73 3.38 4.14 3.70 1.87 39.94%
  QoQ % 40.27% -40.75% 10.36% -18.36% 11.89% 97.86% -
  Horiz. % 165.78% 118.18% 199.47% 180.75% 221.39% 197.86% 100.00%
EPS 0.04 0.03 0.02 0.04 0.04 0.02 0.02 58.54%
  QoQ % 33.33% 50.00% -50.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 150.00% 100.00% 200.00% 200.00% 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 0.0800 0.0900 0.0900 0.0900 0.0900 0.0900 0.0800 -
  QoQ % -11.11% 0.00% 0.00% 0.00% 0.00% 12.50% -
  Horiz. % 100.00% 112.50% 112.50% 112.50% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 2.20 1.37 1.90 1.82 2.23 1.99 0.94 76.00%
  QoQ % 60.58% -27.89% 4.40% -18.39% 12.06% 111.70% -
  Horiz. % 234.04% 145.74% 202.13% 193.62% 237.23% 211.70% 100.00%
EPS 0.03 0.02 0.01 0.02 0.02 0.01 0.01 107.59%
  QoQ % 50.00% 100.00% -50.00% 0.00% 100.00% 0.00% -
  Horiz. % 300.00% 200.00% 100.00% 200.00% 200.00% 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 0.0567 0.0559 0.0458 0.0484 0.0484 0.0484 0.0402 25.69%
  QoQ % 1.43% 22.05% -5.37% 0.00% 0.00% 20.40% -
  Horiz. % 141.04% 139.05% 113.93% 120.40% 120.40% 120.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.1300 0.1500 0.1450 0.1650 0.1450 0.1750 0.1550 -
P/RPS 4.19 6.79 3.89 4.89 3.50 4.73 8.29 -36.47%
  QoQ % -38.29% 74.55% -20.45% 39.71% -26.00% -42.94% -
  Horiz. % 50.54% 81.91% 46.92% 58.99% 42.22% 57.06% 100.00%
P/EPS 366.09 500.00 725.00 469.89 374.22 989.91 866.44 -43.60%
  QoQ % -26.78% -31.03% 54.29% 25.57% -62.20% 14.25% -
  Horiz. % 42.25% 57.71% 83.68% 54.23% 43.19% 114.25% 100.00%
EY 0.27 0.20 0.14 0.21 0.27 0.10 0.12 71.45%
  QoQ % 35.00% 42.86% -33.33% -22.22% 170.00% -16.67% -
  Horiz. % 225.00% 166.67% 116.67% 175.00% 225.00% 83.33% 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 1.63 1.67 1.61 1.83 1.61 1.94 1.94 -10.93%
  QoQ % -2.40% 3.73% -12.02% 13.66% -17.01% 0.00% -
  Horiz. % 84.02% 86.08% 82.99% 94.33% 82.99% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 19/12/17 27/09/17 30/06/17 29/03/17 20/12/16 26/09/16 -
Price 0.1350 0.1400 0.1450 0.1700 0.1700 0.1500 0.1650 -
P/RPS 4.36 6.33 3.89 5.04 4.10 4.06 8.83 -37.45%
  QoQ % -31.12% 62.72% -22.82% 22.93% 0.99% -54.02% -
  Horiz. % 49.38% 71.69% 44.05% 57.08% 46.43% 45.98% 100.00%
P/EPS 380.17 466.67 725.00 484.13 438.74 848.49 922.34 -44.53%
  QoQ % -18.54% -35.63% 49.75% 10.35% -48.29% -8.01% -
  Horiz. % 41.22% 50.60% 78.60% 52.49% 47.57% 91.99% 100.00%
EY 0.26 0.21 0.14 0.21 0.23 0.12 0.11 77.16%
  QoQ % 23.81% 50.00% -33.33% -8.70% 91.67% 9.09% -
  Horiz. % 236.36% 190.91% 127.27% 190.91% 209.09% 109.09% 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 1.69 1.56 1.61 1.89 1.89 1.67 2.06 -12.33%
  QoQ % 8.33% -3.11% -14.81% 0.00% 13.17% -18.93% -
  Horiz. % 82.04% 75.73% 78.16% 91.75% 91.75% 81.07% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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