Highlights

[TDEX] QoQ Quarter Result on 2015-01-31 [#3]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 31-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Jan-2015  [#3]
Profit Trend QoQ -     -356.92%    YoY -     -606.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 6,410 5,635 9,489 4,109 2,833 3,732 2,816 72.78%
  QoQ % 13.75% -40.62% 130.93% 45.04% -24.09% 32.53% -
  Horiz. % 227.63% 200.11% 336.97% 145.92% 100.60% 132.53% 100.00%
PBT 292 446 550 15 87 118 121 79.63%
  QoQ % -34.53% -18.91% 3,566.67% -82.76% -26.27% -2.48% -
  Horiz. % 241.32% 368.60% 454.55% 12.40% 71.90% 97.52% 100.00%
Tax 30 -110 -327 -64 -22 -30 -71 -
  QoQ % 127.27% 66.36% -410.94% -190.91% 26.67% 57.75% -
  Horiz. % -42.25% 154.93% 460.56% 90.14% 30.99% 42.25% 100.00%
NP 322 336 223 -49 65 88 50 244.97%
  QoQ % -4.17% 50.67% 555.10% -175.38% -26.14% 76.00% -
  Horiz. % 644.00% 672.00% 446.00% -98.00% 130.00% 176.00% 100.00%
NP to SH 20 35 -238 -167 65 88 50 -45.62%
  QoQ % -42.86% 114.71% -42.51% -356.92% -26.14% 76.00% -
  Horiz. % 40.00% 70.00% -476.00% -334.00% 130.00% 176.00% 100.00%
Tax Rate -10.27 % 24.66 % 59.45 % 426.67 % 25.29 % 25.42 % 58.68 % -
  QoQ % -141.65% -58.52% -86.07% 1,587.11% -0.51% -56.68% -
  Horiz. % -17.50% 42.02% 101.31% 727.11% 43.10% 43.32% 100.00%
Total Cost 6,088 5,299 9,266 4,158 2,768 3,644 2,766 68.96%
  QoQ % 14.89% -42.81% 122.85% 50.22% -24.04% 31.74% -
  Horiz. % 220.10% 191.58% 335.00% 150.33% 100.07% 131.74% 100.00%
Net Worth 14,000 24,500 27,766 23,379 19,499 17,599 29,999 -39.75%
  QoQ % -42.86% -11.76% 18.76% 19.90% 10.80% -41.33% -
  Horiz. % 46.67% 81.67% 92.56% 77.93% 65.00% 58.67% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 14,000 24,500 27,766 23,379 19,499 17,599 29,999 -39.75%
  QoQ % -42.86% -11.76% 18.76% 19.90% 10.80% -41.33% -
  Horiz. % 46.67% 81.67% 92.56% 77.93% 65.00% 58.67% 100.00%
NOSH 200,000 350,000 396,666 333,999 325,000 293,333 500,000 -45.62%
  QoQ % -42.86% -11.76% 18.76% 2.77% 10.80% -41.33% -
  Horiz. % 40.00% 70.00% 79.33% 66.80% 65.00% 58.67% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 5.02 % 5.96 % 2.35 % -1.19 % 2.29 % 2.36 % 1.78 % 99.24%
  QoQ % -15.77% 153.62% 297.48% -151.97% -2.97% 32.58% -
  Horiz. % 282.02% 334.83% 132.02% -66.85% 128.65% 132.58% 100.00%
ROE 0.14 % 0.14 % -0.86 % -0.71 % 0.33 % 0.50 % 0.17 % -12.11%
  QoQ % 0.00% 116.28% -21.13% -315.15% -34.00% 194.12% -
  Horiz. % 82.35% 82.35% -505.88% -417.65% 194.12% 294.12% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 3.21 1.61 2.39 1.23 0.87 1.27 0.56 219.27%
  QoQ % 99.38% -32.64% 94.31% 41.38% -31.50% 126.79% -
  Horiz. % 573.21% 287.50% 426.79% 219.64% 155.36% 226.79% 100.00%
EPS 0.01 0.01 -0.06 -0.05 0.02 0.03 0.01 -
  QoQ % 0.00% 116.67% -20.00% -350.00% -33.33% 200.00% -
  Horiz. % 100.00% 100.00% -600.00% -500.00% 200.00% 300.00% 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 0.0700 0.0700 0.0700 0.0700 0.0600 0.0600 0.0600 10.79%
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 116.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 807,087
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.79 0.70 1.18 0.51 0.35 0.46 0.35 71.82%
  QoQ % 12.86% -40.68% 131.37% 45.71% -23.91% 31.43% -
  Horiz. % 225.71% 200.00% 337.14% 145.71% 100.00% 131.43% 100.00%
EPS 0.00 0.00 -0.03 -0.02 0.01 0.01 0.01 -
  QoQ % 0.00% 0.00% -50.00% -300.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -300.00% -200.00% 100.00% 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 0.0173 0.0304 0.0344 0.0290 0.0242 0.0218 0.0372 -39.89%
  QoQ % -43.09% -11.63% 18.62% 19.83% 11.01% -41.40% -
  Horiz. % 46.51% 81.72% 92.47% 77.96% 65.05% 58.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.1200 0.1250 0.1300 0.1500 0.2200 0.1950 0.2350 -
P/RPS 3.74 7.76 5.43 12.19 25.24 15.33 41.73 -79.88%
  QoQ % -51.80% 42.91% -55.46% -51.70% 64.64% -63.26% -
  Horiz. % 8.96% 18.60% 13.01% 29.21% 60.48% 36.74% 100.00%
P/EPS 1,200.00 1,250.00 -216.67 -300.00 1,100.00 650.00 2,350.00 -36.04%
  QoQ % -4.00% 676.91% 27.78% -127.27% 69.23% -72.34% -
  Horiz. % 51.06% 53.19% -9.22% -12.77% 46.81% 27.66% 100.00%
EY 0.08 0.08 -0.46 -0.33 0.09 0.15 0.04 58.54%
  QoQ % 0.00% 117.39% -39.39% -466.67% -40.00% 275.00% -
  Horiz. % 200.00% 200.00% -1,150.00% -825.00% 225.00% 375.00% 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 1.71 1.79 1.86 2.14 3.67 3.25 3.92 -42.39%
  QoQ % -4.47% -3.76% -13.08% -41.69% 12.92% -17.09% -
  Horiz. % 43.62% 45.66% 47.45% 54.59% 93.62% 82.91% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 29/09/15 30/06/15 31/03/15 19/12/14 26/09/14 27/06/14 -
Price 0.1150 0.1100 0.1300 0.1400 0.2150 0.2100 0.2050 -
P/RPS 3.59 6.83 5.43 11.38 24.66 16.51 36.40 -78.56%
  QoQ % -47.44% 25.78% -52.28% -53.85% 49.36% -54.64% -
  Horiz. % 9.86% 18.76% 14.92% 31.26% 67.75% 45.36% 100.00%
P/EPS 1,150.00 1,100.00 -216.67 -280.00 1,075.00 700.00 2,050.00 -31.91%
  QoQ % 4.55% 607.68% 22.62% -126.05% 53.57% -65.85% -
  Horiz. % 56.10% 53.66% -10.57% -13.66% 52.44% 34.15% 100.00%
EY 0.09 0.09 -0.46 -0.36 0.09 0.14 0.05 47.81%
  QoQ % 0.00% 119.57% -27.78% -500.00% -35.71% 180.00% -
  Horiz. % 180.00% 180.00% -920.00% -720.00% 180.00% 280.00% 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 1.64 1.57 1.86 2.00 3.58 3.50 3.42 -38.65%
  QoQ % 4.46% -15.59% -7.00% -44.13% 2.29% 2.34% -
  Horiz. % 47.95% 45.91% 54.39% 58.48% 104.68% 102.34% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

390  289  627  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 EURO 1.06-0.15 
 VSOLAR 0.02+0.005 
 SERBADK 0.630.00 
 HHHCORP 0.215+0.025 
 MTOUCHE 0.095+0.005 
 EDARAN 1.01+0.105 
 SCNWOLF 0.41+0.05 
 MESTRON 0.435+0.005 
 YGL 0.305+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. 下跌股:优乐 99仙支撑 南洋行家论股
7. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS