Highlights

[TDEX] QoQ Quarter Result on 2016-10-31 [#2]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 20-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     5.80%    YoY -     265.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 14,552 13,938 17,101 15,266 7,209 5,814 6,322 74.42%
  QoQ % 4.41% -18.50% 12.02% 111.76% 23.99% -8.04% -
  Horiz. % 230.18% 220.47% 270.50% 241.47% 114.03% 91.96% 100.00%
PBT 516 240 391 1,170 1,084 768 818 -26.47%
  QoQ % 115.00% -38.62% -66.58% 7.93% 41.15% -6.11% -
  Horiz. % 63.08% 29.34% 47.80% 143.03% 132.52% 93.89% 100.00%
Tax -104 -159 -138 -29 -205 -171 0 -
  QoQ % 34.59% -15.22% -375.86% 85.85% -19.88% 0.00% -
  Horiz. % 60.82% 92.98% 80.70% 16.96% 119.88% 100.00% -
NP 412 81 253 1,141 879 597 818 -36.72%
  QoQ % 408.64% -67.98% -77.83% 29.81% 47.24% -27.02% -
  Horiz. % 50.37% 9.90% 30.93% 139.49% 107.46% 72.98% 100.00%
NP to SH 78 145 160 73 69 229 5 525.38%
  QoQ % -46.21% -9.38% 119.18% 5.80% -69.87% 4,480.00% -
  Horiz. % 1,560.00% 2,900.00% 3,200.00% 1,460.00% 1,380.00% 4,580.00% 100.00%
Tax Rate 20.16 % 66.25 % 35.29 % 2.48 % 18.91 % 22.27 % - % -
  QoQ % -69.57% 87.73% 1,322.98% -86.89% -15.09% 0.00% -
  Horiz. % 90.53% 297.49% 158.46% 11.14% 84.91% 100.00% -
Total Cost 14,140 13,857 16,848 14,125 6,330 5,217 5,504 87.69%
  QoQ % 2.04% -17.75% 19.28% 123.14% 21.33% -5.21% -
  Horiz. % 256.90% 251.76% 306.10% 256.63% 115.01% 94.79% 100.00%
Net Worth 35,100 37,163 37,163 37,163 30,856 31,599 15,999 68.91%
  QoQ % -5.55% 0.00% 0.00% 20.44% -2.35% 97.50% -
  Horiz. % 219.38% 232.27% 232.27% 232.27% 192.85% 197.50% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 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
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 35,100 37,163 37,163 37,163 30,856 31,599 15,999 68.91%
  QoQ % -5.55% 0.00% 0.00% 20.44% -2.35% 97.50% -
  Horiz. % 219.38% 232.27% 232.27% 232.27% 192.85% 197.50% 100.00%
NOSH 390,000 412,933 412,933 412,933 385,706 395,000 200,000 56.15%
  QoQ % -5.55% 0.00% 0.00% 7.06% -2.35% 97.50% -
  Horiz. % 195.00% 206.47% 206.47% 206.47% 192.85% 197.50% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 2.83 % 0.58 % 1.48 % 7.47 % 12.19 % 10.27 % 12.94 % -63.73%
  QoQ % 387.93% -60.81% -80.19% -38.72% 18.70% -20.63% -
  Horiz. % 21.87% 4.48% 11.44% 57.73% 94.20% 79.37% 100.00%
ROE 0.22 % 0.39 % 0.43 % 0.20 % 0.22 % 0.72 % 0.03 % 277.92%
  QoQ % -43.59% -9.30% 115.00% -9.09% -69.44% 2,300.00% -
  Horiz. % 733.33% 1,300.00% 1,433.33% 666.67% 733.33% 2,400.00% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 3.73 3.38 4.14 3.70 1.87 1.47 3.16 11.70%
  QoQ % 10.36% -18.36% 11.89% 97.86% 27.21% -53.48% -
  Horiz. % 118.04% 106.96% 131.01% 117.09% 59.18% 46.52% 100.00%
EPS 0.02 0.04 0.04 0.02 0.02 0.06 0.00 -
  QoQ % -50.00% 0.00% 100.00% 0.00% -66.67% 0.00% -
  Horiz. % 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 0.0800 0.0800 0.0800 8.18%
  QoQ % 0.00% 0.00% 0.00% 12.50% 0.00% 0.00% -
  Horiz. % 112.50% 112.50% 112.50% 112.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 1.90 1.82 2.23 1.99 0.94 0.76 0.82 75.19%
  QoQ % 4.40% -18.39% 12.06% 111.70% 23.68% -7.32% -
  Horiz. % 231.71% 221.95% 271.95% 242.68% 114.63% 92.68% 100.00%
EPS 0.01 0.02 0.02 0.01 0.01 0.03 0.00 -
  QoQ % -50.00% 0.00% 100.00% 0.00% -66.67% 0.00% -
  Horiz. % 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 0.0458 0.0484 0.0484 0.0484 0.0402 0.0412 0.0209 68.79%
  QoQ % -5.37% 0.00% 0.00% 20.40% -2.43% 97.13% -
  Horiz. % 219.14% 231.58% 231.58% 231.58% 192.34% 197.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.1450 0.1650 0.1450 0.1750 0.1550 0.1200 0.1100 -
P/RPS 3.89 4.89 3.50 4.73 8.29 8.15 3.48 7.72%
  QoQ % -20.45% 39.71% -26.00% -42.94% 1.72% 134.20% -
  Horiz. % 111.78% 140.52% 100.57% 135.92% 238.22% 234.20% 100.00%
P/EPS 725.00 469.89 374.22 989.91 866.44 206.99 4,400.00 -69.98%
  QoQ % 54.29% 25.57% -62.20% 14.25% 318.59% -95.30% -
  Horiz. % 16.48% 10.68% 8.51% 22.50% 19.69% 4.70% 100.00%
EY 0.14 0.21 0.27 0.10 0.12 0.48 0.02 266.36%
  QoQ % -33.33% -22.22% 170.00% -16.67% -75.00% 2,300.00% -
  Horiz. % 700.00% 1,050.00% 1,350.00% 500.00% 600.00% 2,400.00% 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 1.61 1.83 1.61 1.94 1.94 1.50 1.38 10.83%
  QoQ % -12.02% 13.66% -17.01% 0.00% 29.33% 8.70% -
  Horiz. % 116.67% 132.61% 116.67% 140.58% 140.58% 108.70% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 30/06/17 29/03/17 20/12/16 26/09/16 29/06/16 28/03/16 -
Price 0.1450 0.1700 0.1700 0.1500 0.1650 0.1350 0.1100 -
P/RPS 3.89 5.04 4.10 4.06 8.83 9.17 3.48 7.72%
  QoQ % -22.82% 22.93% 0.99% -54.02% -3.71% 163.51% -
  Horiz. % 111.78% 144.83% 117.82% 116.67% 253.74% 263.51% 100.00%
P/EPS 725.00 484.13 438.74 848.49 922.34 232.86 4,400.00 -69.98%
  QoQ % 49.75% 10.35% -48.29% -8.01% 296.09% -94.71% -
  Horiz. % 16.48% 11.00% 9.97% 19.28% 20.96% 5.29% 100.00%
EY 0.14 0.21 0.23 0.12 0.11 0.43 0.02 266.36%
  QoQ % -33.33% -8.70% 91.67% 9.09% -74.42% 2,050.00% -
  Horiz. % 700.00% 1,050.00% 1,150.00% 600.00% 550.00% 2,150.00% 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 1.61 1.89 1.89 1.67 2.06 1.69 1.38 10.83%
  QoQ % -14.81% 0.00% 13.17% -18.93% 21.89% 22.46% -
  Horiz. % 116.67% 136.96% 136.96% 121.01% 149.28% 122.46% 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
 
 

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