Highlights

[TDEX] QoQ Quarter Result on 2017-01-31 [#3]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 29-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     119.18%    YoY -     3,100.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 10,536 14,552 13,938 17,101 15,266 7,209 5,814 48.48%
  QoQ % -27.60% 4.41% -18.50% 12.02% 111.76% 23.99% -
  Horiz. % 181.22% 250.29% 239.73% 294.13% 262.57% 123.99% 100.00%
PBT 737 516 240 391 1,170 1,084 768 -2.70%
  QoQ % 42.83% 115.00% -38.62% -66.58% 7.93% 41.15% -
  Horiz. % 95.96% 67.19% 31.25% 50.91% 152.34% 141.15% 100.00%
Tax -121 -104 -159 -138 -29 -205 -171 -20.54%
  QoQ % -16.35% 34.59% -15.22% -375.86% 85.85% -19.88% -
  Horiz. % 70.76% 60.82% 92.98% 80.70% 16.96% 119.88% 100.00%
NP 616 412 81 253 1,141 879 597 2.10%
  QoQ % 49.51% 408.64% -67.98% -77.83% 29.81% 47.24% -
  Horiz. % 103.18% 69.01% 13.57% 42.38% 191.12% 147.24% 100.00%
NP to SH 143 78 145 160 73 69 229 -26.88%
  QoQ % 83.33% -46.21% -9.38% 119.18% 5.80% -69.87% -
  Horiz. % 62.45% 34.06% 63.32% 69.87% 31.88% 30.13% 100.00%
Tax Rate 16.42 % 20.16 % 66.25 % 35.29 % 2.48 % 18.91 % 22.27 % -18.34%
  QoQ % -18.55% -69.57% 87.73% 1,322.98% -86.89% -15.09% -
  Horiz. % 73.73% 90.53% 297.49% 158.46% 11.14% 84.91% 100.00%
Total Cost 9,920 14,140 13,857 16,848 14,125 6,330 5,217 53.30%
  QoQ % -29.84% 2.04% -17.75% 19.28% 123.14% 21.33% -
  Horiz. % 190.15% 271.04% 265.61% 322.94% 270.75% 121.33% 100.00%
Net Worth 42,900 35,100 37,163 37,163 37,163 30,856 31,599 22.54%
  QoQ % 22.22% -5.55% 0.00% 0.00% 20.44% -2.35% -
  Horiz. % 135.76% 111.08% 117.61% 117.61% 117.61% 97.65% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 42,900 35,100 37,163 37,163 37,163 30,856 31,599 22.54%
  QoQ % 22.22% -5.55% 0.00% 0.00% 20.44% -2.35% -
  Horiz. % 135.76% 111.08% 117.61% 117.61% 117.61% 97.65% 100.00%
NOSH 476,666 390,000 412,933 412,933 412,933 385,706 395,000 13.31%
  QoQ % 22.22% -5.55% 0.00% 0.00% 7.06% -2.35% -
  Horiz. % 120.68% 98.73% 104.54% 104.54% 104.54% 97.65% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 5.85 % 2.83 % 0.58 % 1.48 % 7.47 % 12.19 % 10.27 % -31.21%
  QoQ % 106.71% 387.93% -60.81% -80.19% -38.72% 18.70% -
  Horiz. % 56.96% 27.56% 5.65% 14.41% 72.74% 118.70% 100.00%
ROE 0.33 % 0.22 % 0.39 % 0.43 % 0.20 % 0.22 % 0.72 % -40.47%
  QoQ % 50.00% -43.59% -9.30% 115.00% -9.09% -69.44% -
  Horiz. % 45.83% 30.56% 54.17% 59.72% 27.78% 30.56% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 2.21 3.73 3.38 4.14 3.70 1.87 1.47 31.14%
  QoQ % -40.75% 10.36% -18.36% 11.89% 97.86% 27.21% -
  Horiz. % 150.34% 253.74% 229.93% 281.63% 251.70% 127.21% 100.00%
EPS 0.03 0.02 0.04 0.04 0.02 0.02 0.06 -36.92%
  QoQ % 50.00% -50.00% 0.00% 100.00% 0.00% -66.67% -
  Horiz. % 50.00% 33.33% 66.67% 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 0.0900 0.0900 0.0900 0.0900 0.0900 0.0800 0.0800 8.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.50% 0.00% -
  Horiz. % 112.50% 112.50% 112.50% 112.50% 112.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 1.37 1.90 1.82 2.23 1.99 0.94 0.76 47.96%
  QoQ % -27.89% 4.40% -18.39% 12.06% 111.70% 23.68% -
  Horiz. % 180.26% 250.00% 239.47% 293.42% 261.84% 123.68% 100.00%
EPS 0.02 0.01 0.02 0.02 0.01 0.01 0.03 -23.63%
  QoQ % 100.00% -50.00% 0.00% 100.00% 0.00% -66.67% -
  Horiz. % 66.67% 33.33% 66.67% 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 0.0559 0.0458 0.0484 0.0484 0.0484 0.0402 0.0412 22.49%
  QoQ % 22.05% -5.37% 0.00% 0.00% 20.40% -2.43% -
  Horiz. % 135.68% 111.17% 117.48% 117.48% 117.48% 97.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.1500 0.1450 0.1650 0.1450 0.1750 0.1550 0.1200 -
P/RPS 6.79 3.89 4.89 3.50 4.73 8.29 8.15 -11.43%
  QoQ % 74.55% -20.45% 39.71% -26.00% -42.94% 1.72% -
  Horiz. % 83.31% 47.73% 60.00% 42.94% 58.04% 101.72% 100.00%
P/EPS 500.00 725.00 469.89 374.22 989.91 866.44 206.99 79.74%
  QoQ % -31.03% 54.29% 25.57% -62.20% 14.25% 318.59% -
  Horiz. % 241.56% 350.26% 227.01% 180.79% 478.24% 418.59% 100.00%
EY 0.20 0.14 0.21 0.27 0.10 0.12 0.48 -44.12%
  QoQ % 42.86% -33.33% -22.22% 170.00% -16.67% -75.00% -
  Horiz. % 41.67% 29.17% 43.75% 56.25% 20.83% 25.00% 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 1.67 1.61 1.83 1.61 1.94 1.94 1.50 7.40%
  QoQ % 3.73% -12.02% 13.66% -17.01% 0.00% 29.33% -
  Horiz. % 111.33% 107.33% 122.00% 107.33% 129.33% 129.33% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 19/12/17 27/09/17 30/06/17 29/03/17 20/12/16 26/09/16 29/06/16 -
Price 0.1400 0.1450 0.1700 0.1700 0.1500 0.1650 0.1350 -
P/RPS 6.33 3.89 5.04 4.10 4.06 8.83 9.17 -21.84%
  QoQ % 62.72% -22.82% 22.93% 0.99% -54.02% -3.71% -
  Horiz. % 69.03% 42.42% 54.96% 44.71% 44.27% 96.29% 100.00%
P/EPS 466.67 725.00 484.13 438.74 848.49 922.34 232.86 58.75%
  QoQ % -35.63% 49.75% 10.35% -48.29% -8.01% 296.09% -
  Horiz. % 200.41% 311.35% 207.91% 188.41% 364.38% 396.09% 100.00%
EY 0.21 0.14 0.21 0.23 0.12 0.11 0.43 -37.90%
  QoQ % 50.00% -33.33% -8.70% 91.67% 9.09% -74.42% -
  Horiz. % 48.84% 32.56% 48.84% 53.49% 27.91% 25.58% 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 1.56 1.61 1.89 1.89 1.67 2.06 1.69 -5.18%
  QoQ % -3.11% -14.81% 0.00% 13.17% -18.93% 21.89% -
  Horiz. % 92.31% 95.27% 111.83% 111.83% 98.82% 121.89% 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