Highlights

[TDEX] QoQ Quarter Result on 2015-10-31 [#2]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 28-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Oct-2015  [#2]
Profit Trend QoQ -     -42.86%    YoY -     -69.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 7,209 5,814 6,322 6,410 5,635 9,489 4,109 45.52%
  QoQ % 23.99% -8.04% -1.37% 13.75% -40.62% 130.93% -
  Horiz. % 175.44% 141.49% 153.86% 156.00% 137.14% 230.93% 100.00%
PBT 1,084 768 818 292 446 550 15 1,639.50%
  QoQ % 41.15% -6.11% 180.14% -34.53% -18.91% 3,566.67% -
  Horiz. % 7,226.67% 5,120.00% 5,453.33% 1,946.67% 2,973.33% 3,666.67% 100.00%
Tax -205 -171 0 30 -110 -327 -64 117.45%
  QoQ % -19.88% 0.00% 0.00% 127.27% 66.36% -410.94% -
  Horiz. % 320.31% 267.19% -0.00% -46.88% 171.88% 510.94% 100.00%
NP 879 597 818 322 336 223 -49 -
  QoQ % 47.24% -27.02% 154.04% -4.17% 50.67% 555.10% -
  Horiz. % -1,793.88% -1,218.37% -1,669.39% -657.14% -685.71% -455.10% 100.00%
NP to SH 69 229 5 20 35 -238 -167 -
  QoQ % -69.87% 4,480.00% -75.00% -42.86% 114.71% -42.51% -
  Horiz. % -41.32% -137.13% -2.99% -11.98% -20.96% 142.51% 100.00%
Tax Rate 18.91 % 22.27 % - % -10.27 % 24.66 % 59.45 % 426.67 % -87.50%
  QoQ % -15.09% 0.00% 0.00% -141.65% -58.52% -86.07% -
  Horiz. % 4.43% 5.22% 0.00% -2.41% 5.78% 13.93% 100.00%
Total Cost 6,330 5,217 5,504 6,088 5,299 9,266 4,158 32.37%
  QoQ % 21.33% -5.21% -9.59% 14.89% -42.81% 122.85% -
  Horiz. % 152.24% 125.47% 132.37% 146.42% 127.44% 222.85% 100.00%
Net Worth 30,856 31,599 15,999 14,000 24,500 27,766 23,379 20.34%
  QoQ % -2.35% 97.50% 14.29% -42.86% -11.76% 18.76% -
  Horiz. % 131.98% 135.16% 68.43% 59.88% 104.79% 118.76% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 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
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 30,856 31,599 15,999 14,000 24,500 27,766 23,379 20.34%
  QoQ % -2.35% 97.50% 14.29% -42.86% -11.76% 18.76% -
  Horiz. % 131.98% 135.16% 68.43% 59.88% 104.79% 118.76% 100.00%
NOSH 385,706 395,000 200,000 200,000 350,000 396,666 333,999 10.08%
  QoQ % -2.35% 97.50% 0.00% -42.86% -11.76% 18.76% -
  Horiz. % 115.48% 118.26% 59.88% 59.88% 104.79% 118.76% 100.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 12.19 % 10.27 % 12.94 % 5.02 % 5.96 % 2.35 % -1.19 % -
  QoQ % 18.70% -20.63% 157.77% -15.77% 153.62% 297.48% -
  Horiz. % -1,024.37% -863.03% -1,087.39% -421.85% -500.84% -197.48% 100.00%
ROE 0.22 % 0.72 % 0.03 % 0.14 % 0.14 % -0.86 % -0.71 % -
  QoQ % -69.44% 2,300.00% -78.57% 0.00% 116.28% -21.13% -
  Horiz. % -30.99% -101.41% -4.23% -19.72% -19.72% 121.13% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 1.87 1.47 3.16 3.21 1.61 2.39 1.23 32.25%
  QoQ % 27.21% -53.48% -1.56% 99.38% -32.64% 94.31% -
  Horiz. % 152.03% 119.51% 256.91% 260.98% 130.89% 194.31% 100.00%
EPS 0.02 0.06 0.00 0.01 0.01 -0.06 -0.05 -
  QoQ % -66.67% 0.00% 0.00% 0.00% 116.67% -20.00% -
  Horiz. % -40.00% -120.00% -0.00% -20.00% -20.00% 120.00% 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 0.0800 0.0700 0.0700 0.0700 0.0700 9.32%
  QoQ % 0.00% 0.00% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 114.29% 114.29% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 0.94 0.76 0.82 0.84 0.73 1.24 0.54 44.76%
  QoQ % 23.68% -7.32% -2.38% 15.07% -41.13% 129.63% -
  Horiz. % 174.07% 140.74% 151.85% 155.56% 135.19% 229.63% 100.00%
EPS 0.01 0.03 0.00 0.00 0.00 -0.03 -0.02 -
  QoQ % -66.67% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % -50.00% -150.00% -0.00% -0.00% -0.00% 150.00% 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 0.0402 0.0412 0.0209 0.0183 0.0319 0.0362 0.0305 20.23%
  QoQ % -2.43% 97.13% 14.21% -42.63% -11.88% 18.69% -
  Horiz. % 131.80% 135.08% 68.52% 60.00% 104.59% 118.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.1550 0.1200 0.1100 0.1200 0.1250 0.1300 0.1500 -
P/RPS 8.29 8.15 3.48 3.74 7.76 5.43 12.19 -22.68%
  QoQ % 1.72% 134.20% -6.95% -51.80% 42.91% -55.46% -
  Horiz. % 68.01% 66.86% 28.55% 30.68% 63.66% 44.54% 100.00%
P/EPS 866.44 206.99 4,400.00 1,200.00 1,250.00 -216.67 -300.00 -
  QoQ % 318.59% -95.30% 266.67% -4.00% 676.91% 27.78% -
  Horiz. % -288.81% -69.00% -1,466.67% -400.00% -416.67% 72.22% 100.00%
EY 0.12 0.48 0.02 0.08 0.08 -0.46 -0.33 -
  QoQ % -75.00% 2,300.00% -75.00% 0.00% 117.39% -39.39% -
  Horiz. % -36.36% -145.45% -6.06% -24.24% -24.24% 139.39% 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 1.50 1.38 1.71 1.79 1.86 2.14 -6.34%
  QoQ % 29.33% 8.70% -19.30% -4.47% -3.76% -13.08% -
  Horiz. % 90.65% 70.09% 64.49% 79.91% 83.64% 86.92% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 26/09/16 29/06/16 28/03/16 28/12/15 29/09/15 30/06/15 31/03/15 -
Price 0.1650 0.1350 0.1100 0.1150 0.1100 0.1300 0.1400 -
P/RPS 8.83 9.17 3.48 3.59 6.83 5.43 11.38 -15.57%
  QoQ % -3.71% 163.51% -3.06% -47.44% 25.78% -52.28% -
  Horiz. % 77.59% 80.58% 30.58% 31.55% 60.02% 47.72% 100.00%
P/EPS 922.34 232.86 4,400.00 1,150.00 1,100.00 -216.67 -280.00 -
  QoQ % 296.09% -94.71% 282.61% 4.55% 607.68% 22.62% -
  Horiz. % -329.41% -83.16% -1,571.43% -410.71% -392.86% 77.38% 100.00%
EY 0.11 0.43 0.02 0.09 0.09 -0.46 -0.36 -
  QoQ % -74.42% 2,050.00% -77.78% 0.00% 119.57% -27.78% -
  Horiz. % -30.56% -119.44% -5.56% -25.00% -25.00% 127.78% 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 2.06 1.69 1.38 1.64 1.57 1.86 2.00 1.99%
  QoQ % 21.89% 22.46% -15.85% 4.46% -15.59% -7.00% -
  Horiz. % 103.00% 84.50% 69.00% 82.00% 78.50% 93.00% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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