Highlights

[TDEX] QoQ Quarter Result on 2016-01-31 [#3]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 28-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#3]
Profit Trend QoQ -     -75.00%    YoY -     102.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 15,266 7,209 5,814 6,322 6,410 5,635 9,489 37.10%
  QoQ % 111.76% 23.99% -8.04% -1.37% 13.75% -40.62% -
  Horiz. % 160.88% 75.97% 61.27% 66.62% 67.55% 59.38% 100.00%
PBT 1,170 1,084 768 818 292 446 550 65.03%
  QoQ % 7.93% 41.15% -6.11% 180.14% -34.53% -18.91% -
  Horiz. % 212.73% 197.09% 139.64% 148.73% 53.09% 81.09% 100.00%
Tax -29 -205 -171 0 30 -110 -327 -79.97%
  QoQ % 85.85% -19.88% 0.00% 0.00% 127.27% 66.36% -
  Horiz. % 8.87% 62.69% 52.29% -0.00% -9.17% 33.64% 100.00%
NP 1,141 879 597 818 322 336 223 195.46%
  QoQ % 29.81% 47.24% -27.02% 154.04% -4.17% 50.67% -
  Horiz. % 511.66% 394.17% 267.71% 366.82% 144.39% 150.67% 100.00%
NP to SH 73 69 229 5 20 35 -238 -
  QoQ % 5.80% -69.87% 4,480.00% -75.00% -42.86% 114.71% -
  Horiz. % -30.67% -28.99% -96.22% -2.10% -8.40% -14.71% 100.00%
Tax Rate 2.48 % 18.91 % 22.27 % - % -10.27 % 24.66 % 59.45 % -87.86%
  QoQ % -86.89% -15.09% 0.00% 0.00% -141.65% -58.52% -
  Horiz. % 4.17% 31.81% 37.46% 0.00% -17.28% 41.48% 100.00%
Total Cost 14,125 6,330 5,217 5,504 6,088 5,299 9,266 32.28%
  QoQ % 123.14% 21.33% -5.21% -9.59% 14.89% -42.81% -
  Horiz. % 152.44% 68.31% 56.30% 59.40% 65.70% 57.19% 100.00%
Net Worth 37,163 30,856 31,599 15,999 14,000 24,500 27,766 21.34%
  QoQ % 20.44% -2.35% 97.50% 14.29% -42.86% -11.76% -
  Horiz. % 133.84% 111.13% 113.81% 57.62% 50.42% 88.24% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 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
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 37,163 30,856 31,599 15,999 14,000 24,500 27,766 21.34%
  QoQ % 20.44% -2.35% 97.50% 14.29% -42.86% -11.76% -
  Horiz. % 133.84% 111.13% 113.81% 57.62% 50.42% 88.24% 100.00%
NOSH 412,933 385,706 395,000 200,000 200,000 350,000 396,666 2.70%
  QoQ % 7.06% -2.35% 97.50% 0.00% -42.86% -11.76% -
  Horiz. % 104.10% 97.24% 99.58% 50.42% 50.42% 88.24% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 7.47 % 12.19 % 10.27 % 12.94 % 5.02 % 5.96 % 2.35 % 115.43%
  QoQ % -38.72% 18.70% -20.63% 157.77% -15.77% 153.62% -
  Horiz. % 317.87% 518.72% 437.02% 550.64% 213.62% 253.62% 100.00%
ROE 0.20 % 0.22 % 0.72 % 0.03 % 0.14 % 0.14 % -0.86 % -
  QoQ % -9.09% -69.44% 2,300.00% -78.57% 0.00% 116.28% -
  Horiz. % -23.26% -25.58% -83.72% -3.49% -16.28% -16.28% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 3.70 1.87 1.47 3.16 3.21 1.61 2.39 33.65%
  QoQ % 97.86% 27.21% -53.48% -1.56% 99.38% -32.64% -
  Horiz. % 154.81% 78.24% 61.51% 132.22% 134.31% 67.36% 100.00%
EPS 0.02 0.02 0.06 0.00 0.01 0.01 -0.06 -
  QoQ % 0.00% -66.67% 0.00% 0.00% 0.00% 116.67% -
  Horiz. % -33.33% -33.33% -100.00% -0.00% -16.67% -16.67% 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 0.0800 0.0800 0.0800 0.0700 0.0700 0.0700 18.15%
  QoQ % 12.50% 0.00% 0.00% 14.29% 0.00% 0.00% -
  Horiz. % 128.57% 114.29% 114.29% 114.29% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 1.99 0.94 0.76 0.82 0.84 0.73 1.24 36.88%
  QoQ % 111.70% 23.68% -7.32% -2.38% 15.07% -41.13% -
  Horiz. % 160.48% 75.81% 61.29% 66.13% 67.74% 58.87% 100.00%
EPS 0.01 0.01 0.03 0.00 0.00 0.00 -0.03 -
  QoQ % 0.00% -66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -33.33% -33.33% -100.00% -0.00% -0.00% -0.00% 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 0.0484 0.0402 0.0412 0.0209 0.0183 0.0319 0.0362 21.26%
  QoQ % 20.40% -2.43% 97.13% 14.21% -42.63% -11.88% -
  Horiz. % 133.70% 111.05% 113.81% 57.73% 50.55% 88.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.1750 0.1550 0.1200 0.1100 0.1200 0.1250 0.1300 -
P/RPS 4.73 8.29 8.15 3.48 3.74 7.76 5.43 -8.75%
  QoQ % -42.94% 1.72% 134.20% -6.95% -51.80% 42.91% -
  Horiz. % 87.11% 152.67% 150.09% 64.09% 68.88% 142.91% 100.00%
P/EPS 989.91 866.44 206.99 4,400.00 1,200.00 1,250.00 -216.67 -
  QoQ % 14.25% 318.59% -95.30% 266.67% -4.00% 676.91% -
  Horiz. % -456.87% -399.89% -95.53% -2,030.74% -553.84% -576.91% 100.00%
EY 0.10 0.12 0.48 0.02 0.08 0.08 -0.46 -
  QoQ % -16.67% -75.00% 2,300.00% -75.00% 0.00% 117.39% -
  Horiz. % -21.74% -26.09% -104.35% -4.35% -17.39% -17.39% 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 1.94 1.94 1.50 1.38 1.71 1.79 1.86 2.83%
  QoQ % 0.00% 29.33% 8.70% -19.30% -4.47% -3.76% -
  Horiz. % 104.30% 104.30% 80.65% 74.19% 91.94% 96.24% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 20/12/16 26/09/16 29/06/16 28/03/16 28/12/15 29/09/15 30/06/15 -
Price 0.1500 0.1650 0.1350 0.1100 0.1150 0.1100 0.1300 -
P/RPS 4.06 8.83 9.17 3.48 3.59 6.83 5.43 -17.55%
  QoQ % -54.02% -3.71% 163.51% -3.06% -47.44% 25.78% -
  Horiz. % 74.77% 162.62% 168.88% 64.09% 66.11% 125.78% 100.00%
P/EPS 848.49 922.34 232.86 4,400.00 1,150.00 1,100.00 -216.67 -
  QoQ % -8.01% 296.09% -94.71% 282.61% 4.55% 607.68% -
  Horiz. % -391.60% -425.69% -107.47% -2,030.74% -530.76% -507.68% 100.00%
EY 0.12 0.11 0.43 0.02 0.09 0.09 -0.46 -
  QoQ % 9.09% -74.42% 2,050.00% -77.78% 0.00% 119.57% -
  Horiz. % -26.09% -23.91% -93.48% -4.35% -19.57% -19.57% 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 1.67 2.06 1.69 1.38 1.64 1.57 1.86 -6.90%
  QoQ % -18.93% 21.89% 22.46% -15.85% 4.46% -15.59% -
  Horiz. % 89.78% 110.75% 90.86% 74.19% 88.17% 84.41% 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
 
 

498  417  643  836 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205-0.005 
 BIOHLDG 0.365+0.01 
 LAMBO 0.0350.00 
 ASIABIO-OR 0.0150.00 
 XOX 0.105-0.005 
 AEM 0.18+0.005 
 PARKSON 0.17+0.01 
 PHB-WB 0.020.00 
 SANICHI 0.0650.00 
 VSOLAR 0.04-0.005 

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