Highlights

[TDEX] QoQ Quarter Result on 2017-07-31 [#1]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 27-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     -46.21%    YoY -     13.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 14,500 16,845 10,536 14,552 13,938 17,101 15,266 -3.38%
  QoQ % -13.92% 59.88% -27.60% 4.41% -18.50% 12.02% -
  Horiz. % 94.98% 110.34% 69.02% 95.32% 91.30% 112.02% 100.00%
PBT -2,910 289 737 516 240 391 1,170 -
  QoQ % -1,106.92% -60.79% 42.83% 115.00% -38.62% -66.58% -
  Horiz. % -248.72% 24.70% 62.99% 44.10% 20.51% 33.42% 100.00%
Tax -201 -100 -121 -104 -159 -138 -29 264.81%
  QoQ % -101.00% 17.36% -16.35% 34.59% -15.22% -375.86% -
  Horiz. % 693.10% 344.83% 417.24% 358.62% 548.28% 475.86% 100.00%
NP -3,111 189 616 412 81 253 1,141 -
  QoQ % -1,746.03% -69.32% 49.51% 408.64% -67.98% -77.83% -
  Horiz. % -272.66% 16.56% 53.99% 36.11% 7.10% 22.17% 100.00%
NP to SH -2,947 193 143 78 145 160 73 -
  QoQ % -1,626.94% 34.97% 83.33% -46.21% -9.38% 119.18% -
  Horiz. % -4,036.99% 264.38% 195.89% 106.85% 198.63% 219.18% 100.00%
Tax Rate - % 34.60 % 16.42 % 20.16 % 66.25 % 35.29 % 2.48 % -
  QoQ % 0.00% 110.72% -18.55% -69.57% 87.73% 1,322.98% -
  Horiz. % 0.00% 1,395.16% 662.10% 812.90% 2,671.37% 1,422.98% 100.00%
Total Cost 17,611 16,656 9,920 14,140 13,857 16,848 14,125 15.89%
  QoQ % 5.73% 67.90% -29.84% 2.04% -17.75% 19.28% -
  Horiz. % 124.68% 117.92% 70.23% 100.11% 98.10% 119.28% 100.00%
Net Worth 43,480 43,480 42,900 35,100 37,163 37,163 37,163 11.06%
  QoQ % 0.00% 1.35% 22.22% -5.55% 0.00% 0.00% -
  Horiz. % 117.00% 117.00% 115.43% 94.45% 100.00% 100.00% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 43,480 43,480 42,900 35,100 37,163 37,163 37,163 11.06%
  QoQ % 0.00% 1.35% 22.22% -5.55% 0.00% 0.00% -
  Horiz. % 117.00% 117.00% 115.43% 94.45% 100.00% 100.00% 100.00%
NOSH 543,505 543,505 476,666 390,000 412,933 412,933 412,933 20.16%
  QoQ % 0.00% 14.02% 22.22% -5.55% 0.00% 0.00% -
  Horiz. % 131.62% 131.62% 115.43% 94.45% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -21.46 % 1.12 % 5.85 % 2.83 % 0.58 % 1.48 % 7.47 % -
  QoQ % -2,016.07% -80.85% 106.71% 387.93% -60.81% -80.19% -
  Horiz. % -287.28% 14.99% 78.31% 37.88% 7.76% 19.81% 100.00%
ROE -6.78 % 0.44 % 0.33 % 0.22 % 0.39 % 0.43 % 0.20 % -
  QoQ % -1,640.91% 33.33% 50.00% -43.59% -9.30% 115.00% -
  Horiz. % -3,390.00% 220.00% 165.00% 110.00% 195.00% 215.00% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 2.67 3.10 2.21 3.73 3.38 4.14 3.70 -19.60%
  QoQ % -13.87% 40.27% -40.75% 10.36% -18.36% 11.89% -
  Horiz. % 72.16% 83.78% 59.73% 100.81% 91.35% 111.89% 100.00%
EPS -0.54 0.04 0.03 0.02 0.04 0.04 0.02 -
  QoQ % -1,450.00% 33.33% 50.00% -50.00% 0.00% 100.00% -
  Horiz. % -2,700.00% 200.00% 150.00% 100.00% 200.00% 200.00% 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 0.0800 0.0900 0.0900 0.0900 0.0900 0.0900 -7.57%
  QoQ % 0.00% -11.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.89% 88.89% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 1.89 2.20 1.37 1.90 1.82 2.23 1.99 -3.39%
  QoQ % -14.09% 60.58% -27.89% 4.40% -18.39% 12.06% -
  Horiz. % 94.97% 110.55% 68.84% 95.48% 91.46% 112.06% 100.00%
EPS -0.38 0.03 0.02 0.01 0.02 0.02 0.01 -
  QoQ % -1,366.67% 50.00% 100.00% -50.00% 0.00% 100.00% -
  Horiz. % -3,800.00% 300.00% 200.00% 100.00% 200.00% 200.00% 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 0.0567 0.0559 0.0458 0.0484 0.0484 0.0484 11.16%
  QoQ % 0.00% 1.43% 22.05% -5.37% 0.00% 0.00% -
  Horiz. % 117.15% 117.15% 115.50% 94.63% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.1200 0.1300 0.1500 0.1450 0.1650 0.1450 0.1750 -
P/RPS 4.50 4.19 6.79 3.89 4.89 3.50 4.73 -3.28%
  QoQ % 7.40% -38.29% 74.55% -20.45% 39.71% -26.00% -
  Horiz. % 95.14% 88.58% 143.55% 82.24% 103.38% 74.00% 100.00%
P/EPS -22.13 366.09 500.00 725.00 469.89 374.22 989.91 -
  QoQ % -106.04% -26.78% -31.03% 54.29% 25.57% -62.20% -
  Horiz. % -2.24% 36.98% 50.51% 73.24% 47.47% 37.80% 100.00%
EY -4.52 0.27 0.20 0.14 0.21 0.27 0.10 -
  QoQ % -1,774.07% 35.00% 42.86% -33.33% -22.22% 170.00% -
  Horiz. % -4,520.00% 270.00% 200.00% 140.00% 210.00% 270.00% 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 1.50 1.63 1.67 1.61 1.83 1.61 1.94 -15.80%
  QoQ % -7.98% -2.40% 3.73% -12.02% 13.66% -17.01% -
  Horiz. % 77.32% 84.02% 86.08% 82.99% 94.33% 82.99% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 29/03/18 19/12/17 27/09/17 30/06/17 29/03/17 20/12/16 -
Price 0.1200 0.1350 0.1400 0.1450 0.1700 0.1700 0.1500 -
P/RPS 4.50 4.36 6.33 3.89 5.04 4.10 4.06 7.12%
  QoQ % 3.21% -31.12% 62.72% -22.82% 22.93% 0.99% -
  Horiz. % 110.84% 107.39% 155.91% 95.81% 124.14% 100.99% 100.00%
P/EPS -22.13 380.17 466.67 725.00 484.13 438.74 848.49 -
  QoQ % -105.82% -18.54% -35.63% 49.75% 10.35% -48.29% -
  Horiz. % -2.61% 44.81% 55.00% 85.45% 57.06% 51.71% 100.00%
EY -4.52 0.26 0.21 0.14 0.21 0.23 0.12 -
  QoQ % -1,838.46% 23.81% 50.00% -33.33% -8.70% 91.67% -
  Horiz. % -3,766.67% 216.67% 175.00% 116.67% 175.00% 191.67% 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 1.50 1.69 1.56 1.61 1.89 1.89 1.67 -6.93%
  QoQ % -11.24% 8.33% -3.11% -14.81% 0.00% 13.17% -
  Horiz. % 89.82% 101.20% 93.41% 96.41% 113.17% 113.17% 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
 
 

688  397  563  770 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.28+0.11 
 SAPNRG 0.12+0.005 
 BINTAI 1.00+0.155 
 KANGER 0.18+0.01 
 KNM 0.21+0.005 
 TOPBLDS 0.10+0.015 
 TRIVE 0.0150.00 
 ARMADA 0.355+0.035 
 MTRONIC 0.120.00 
 AT 0.185-0.01 

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