Highlights

[TDEX] QoQ Quarter Result on 2016-07-31 [#1]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 26-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jul-2016  [#1]
Profit Trend QoQ -     -69.87%    YoY -     97.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 13,938 17,101 15,266 7,209 5,814 6,322 6,410 67.92%
  QoQ % -18.50% 12.02% 111.76% 23.99% -8.04% -1.37% -
  Horiz. % 217.44% 266.79% 238.16% 112.46% 90.70% 98.63% 100.00%
PBT 240 391 1,170 1,084 768 818 292 -12.27%
  QoQ % -38.62% -66.58% 7.93% 41.15% -6.11% 180.14% -
  Horiz. % 82.19% 133.90% 400.68% 371.23% 263.01% 280.14% 100.00%
Tax -159 -138 -29 -205 -171 0 30 -
  QoQ % -15.22% -375.86% 85.85% -19.88% 0.00% 0.00% -
  Horiz. % -530.00% -460.00% -96.67% -683.33% -570.00% 0.00% 100.00%
NP 81 253 1,141 879 597 818 322 -60.18%
  QoQ % -67.98% -77.83% 29.81% 47.24% -27.02% 154.04% -
  Horiz. % 25.16% 78.57% 354.35% 272.98% 185.40% 254.04% 100.00%
NP to SH 145 160 73 69 229 5 20 275.04%
  QoQ % -9.38% 119.18% 5.80% -69.87% 4,480.00% -75.00% -
  Horiz. % 725.00% 800.00% 365.00% 345.00% 1,145.00% 25.00% 100.00%
Tax Rate 66.25 % 35.29 % 2.48 % 18.91 % 22.27 % - % -10.27 % -
  QoQ % 87.73% 1,322.98% -86.89% -15.09% 0.00% 0.00% -
  Horiz. % -645.08% -343.62% -24.15% -184.13% -216.85% 0.00% 100.00%
Total Cost 13,857 16,848 14,125 6,330 5,217 5,504 6,088 73.12%
  QoQ % -17.75% 19.28% 123.14% 21.33% -5.21% -9.59% -
  Horiz. % 227.61% 276.74% 232.01% 103.98% 85.69% 90.41% 100.00%
Net Worth 37,163 37,163 37,163 30,856 31,599 15,999 14,000 91.83%
  QoQ % 0.00% 0.00% 20.44% -2.35% 97.50% 14.29% -
  Horiz. % 265.46% 265.46% 265.46% 220.40% 225.71% 114.29% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 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
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 37,163 37,163 37,163 30,856 31,599 15,999 14,000 91.83%
  QoQ % 0.00% 0.00% 20.44% -2.35% 97.50% 14.29% -
  Horiz. % 265.46% 265.46% 265.46% 220.40% 225.71% 114.29% 100.00%
NOSH 412,933 412,933 412,933 385,706 395,000 200,000 200,000 62.22%
  QoQ % 0.00% 0.00% 7.06% -2.35% 97.50% 0.00% -
  Horiz. % 206.47% 206.47% 206.47% 192.85% 197.50% 100.00% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 0.58 % 1.48 % 7.47 % 12.19 % 10.27 % 12.94 % 5.02 % -76.31%
  QoQ % -60.81% -80.19% -38.72% 18.70% -20.63% 157.77% -
  Horiz. % 11.55% 29.48% 148.80% 242.83% 204.58% 257.77% 100.00%
ROE 0.39 % 0.43 % 0.20 % 0.22 % 0.72 % 0.03 % 0.14 % 98.11%
  QoQ % -9.30% 115.00% -9.09% -69.44% 2,300.00% -78.57% -
  Horiz. % 278.57% 307.14% 142.86% 157.14% 514.29% 21.43% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 3.38 4.14 3.70 1.87 1.47 3.16 3.21 3.50%
  QoQ % -18.36% 11.89% 97.86% 27.21% -53.48% -1.56% -
  Horiz. % 105.30% 128.97% 115.26% 58.26% 45.79% 98.44% 100.00%
EPS 0.04 0.04 0.02 0.02 0.06 0.00 0.01 152.20%
  QoQ % 0.00% 100.00% 0.00% -66.67% 0.00% 0.00% -
  Horiz. % 400.00% 400.00% 200.00% 200.00% 600.00% 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 0.0900 0.0900 0.0900 0.0800 0.0800 0.0800 0.0700 18.26%
  QoQ % 0.00% 0.00% 12.50% 0.00% 0.00% 14.29% -
  Horiz. % 128.57% 128.57% 128.57% 114.29% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 1.82 2.23 1.99 0.94 0.76 0.82 0.84 67.52%
  QoQ % -18.39% 12.06% 111.70% 23.68% -7.32% -2.38% -
  Horiz. % 216.67% 265.48% 236.90% 111.90% 90.48% 97.62% 100.00%
EPS 0.02 0.02 0.01 0.01 0.03 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% -66.67% 0.00% 0.00% -
  Horiz. % 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 0.0484 0.0484 0.0484 0.0402 0.0412 0.0209 0.0183 91.36%
  QoQ % 0.00% 0.00% 20.40% -2.43% 97.13% 14.21% -
  Horiz. % 264.48% 264.48% 264.48% 219.67% 225.14% 114.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.1650 0.1450 0.1750 0.1550 0.1200 0.1100 0.1200 -
P/RPS 4.89 3.50 4.73 8.29 8.15 3.48 3.74 19.59%
  QoQ % 39.71% -26.00% -42.94% 1.72% 134.20% -6.95% -
  Horiz. % 130.75% 93.58% 126.47% 221.66% 217.91% 93.05% 100.00%
P/EPS 469.89 374.22 989.91 866.44 206.99 4,400.00 1,200.00 -46.51%
  QoQ % 25.57% -62.20% 14.25% 318.59% -95.30% 266.67% -
  Horiz. % 39.16% 31.19% 82.49% 72.20% 17.25% 366.67% 100.00%
EY 0.21 0.27 0.10 0.12 0.48 0.02 0.08 90.40%
  QoQ % -22.22% 170.00% -16.67% -75.00% 2,300.00% -75.00% -
  Horiz. % 262.50% 337.50% 125.00% 150.00% 600.00% 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 1.83 1.61 1.94 1.94 1.50 1.38 1.71 4.63%
  QoQ % 13.66% -17.01% 0.00% 29.33% 8.70% -19.30% -
  Horiz. % 107.02% 94.15% 113.45% 113.45% 87.72% 80.70% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 29/03/17 20/12/16 26/09/16 29/06/16 28/03/16 28/12/15 -
Price 0.1700 0.1700 0.1500 0.1650 0.1350 0.1100 0.1150 -
P/RPS 5.04 4.10 4.06 8.83 9.17 3.48 3.59 25.40%
  QoQ % 22.93% 0.99% -54.02% -3.71% 163.51% -3.06% -
  Horiz. % 140.39% 114.21% 113.09% 245.96% 255.43% 96.94% 100.00%
P/EPS 484.13 438.74 848.49 922.34 232.86 4,400.00 1,150.00 -43.86%
  QoQ % 10.35% -48.29% -8.01% 296.09% -94.71% 282.61% -
  Horiz. % 42.10% 38.15% 73.78% 80.20% 20.25% 382.61% 100.00%
EY 0.21 0.23 0.12 0.11 0.43 0.02 0.09 76.01%
  QoQ % -8.70% 91.67% 9.09% -74.42% 2,050.00% -77.78% -
  Horiz. % 233.33% 255.56% 133.33% 122.22% 477.78% 22.22% 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 1.89 1.67 2.06 1.69 1.38 1.64 9.93%
  QoQ % 0.00% 13.17% -18.93% 21.89% 22.46% -15.85% -
  Horiz. % 115.24% 115.24% 101.83% 125.61% 103.05% 84.15% 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
 
 

681  392  570  775 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.275+0.105 
 BINTAI 1.01+0.165 
 SAPNRG 0.12+0.005 
 KANGER 0.18+0.01 
 TOPBLDS 0.105+0.02 
 TRIVE 0.0150.00 
 KNM 0.21+0.005 
 MTRONIC 0.120.00 
 ARMADA 0.355+0.035 
 AT 0.19-0.005 

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