Highlights

[TDEX] QoQ TTM Result on 2014-10-31 [#2]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 19-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -12.40%    YoY -     -45.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 22,066 20,163 13,619 12,455 13,273 13,192 13,471 39.08%
  QoQ % 9.44% 48.05% 9.35% -6.16% 0.61% -2.07% -
  Horiz. % 163.80% 149.68% 101.10% 92.46% 98.53% 97.93% 100.00%
PBT 1,098 770 253 271 280 258 -392 -
  QoQ % 42.60% 204.35% -6.64% -3.21% 8.53% 165.82% -
  Horiz. % -280.10% -196.43% -64.54% -69.13% -71.43% -65.82% 100.00%
Tax -523 -443 -116 -52 -30 0 0 -
  QoQ % -18.06% -281.90% -123.08% -73.33% 0.00% 0.00% -
  Horiz. % 1,743.33% 1,476.67% 386.67% 173.33% 100.00% - -
NP 575 327 137 219 250 258 -392 -
  QoQ % 75.84% 138.69% -37.44% -12.40% -3.10% 165.82% -
  Horiz. % -146.68% -83.42% -34.95% -55.87% -63.78% -65.82% 100.00%
NP to SH -305 -252 19 219 250 258 -392 -15.44%
  QoQ % -21.03% -1,426.32% -91.32% -12.40% -3.10% 165.82% -
  Horiz. % 77.81% 64.29% -4.85% -55.87% -63.78% -65.82% 100.00%
Tax Rate 47.63 % 57.53 % 45.85 % 19.19 % 10.71 % - % - % -
  QoQ % -17.21% 25.47% 138.93% 79.18% 0.00% 0.00% -
  Horiz. % 444.72% 537.16% 428.10% 179.18% 100.00% - -
Total Cost 21,491 19,836 13,482 12,236 13,023 12,934 13,863 34.05%
  QoQ % 8.34% 47.13% 10.18% -6.04% 0.69% -6.70% -
  Horiz. % 155.02% 143.09% 97.25% 88.26% 93.94% 93.30% 100.00%
Net Worth 24,500 27,766 23,379 19,499 17,599 29,999 19,799 15.30%
  QoQ % -11.76% 18.76% 19.90% 10.80% -41.33% 51.52% -
  Horiz. % 123.74% 140.24% 118.08% 98.48% 88.89% 151.52% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 24,500 27,766 23,379 19,499 17,599 29,999 19,799 15.30%
  QoQ % -11.76% 18.76% 19.90% 10.80% -41.33% 51.52% -
  Horiz. % 123.74% 140.24% 118.08% 98.48% 88.89% 151.52% 100.00%
NOSH 350,000 396,666 333,999 325,000 293,333 500,000 330,000 4.01%
  QoQ % -11.76% 18.76% 2.77% 10.80% -41.33% 51.52% -
  Horiz. % 106.06% 120.20% 101.21% 98.48% 88.89% 151.52% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 2.61 % 1.62 % 1.01 % 1.76 % 1.88 % 1.96 % -2.91 % -
  QoQ % 61.11% 60.40% -42.61% -6.38% -4.08% 167.35% -
  Horiz. % -89.69% -55.67% -34.71% -60.48% -64.60% -67.35% 100.00%
ROE -1.24 % -0.91 % 0.08 % 1.12 % 1.42 % 0.86 % -1.98 % -26.86%
  QoQ % -36.26% -1,237.50% -92.86% -21.13% 65.12% 143.43% -
  Horiz. % 62.63% 45.96% -4.04% -56.57% -71.72% -43.43% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 6.30 5.08 4.08 3.83 4.52 2.64 4.08 33.70%
  QoQ % 24.02% 24.51% 6.53% -15.27% 71.21% -35.29% -
  Horiz. % 154.41% 124.51% 100.00% 93.87% 110.78% 64.71% 100.00%
EPS -0.09 -0.06 0.01 0.07 0.09 0.05 -0.12 -17.50%
  QoQ % -50.00% -700.00% -85.71% -22.22% 80.00% 141.67% -
  Horiz. % 75.00% 50.00% -8.33% -58.33% -75.00% -41.67% 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 0.0700 0.0700 0.0700 0.0600 0.0600 0.0600 0.0600 10.85%
  QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 2.88 2.63 1.78 1.62 1.73 1.72 1.76 38.99%
  QoQ % 9.51% 47.75% 9.88% -6.36% 0.58% -2.27% -
  Horiz. % 163.64% 149.43% 101.14% 92.05% 98.30% 97.73% 100.00%
EPS -0.04 -0.03 0.00 0.03 0.03 0.03 -0.05 -13.86%
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 160.00% -
  Horiz. % 80.00% 60.00% -0.00% -60.00% -60.00% -60.00% 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 0.0319 0.0362 0.0305 0.0254 0.0229 0.0391 0.0258 15.24%
  QoQ % -11.88% 18.69% 20.08% 10.92% -41.43% 51.55% -
  Horiz. % 123.64% 140.31% 118.22% 98.45% 88.76% 151.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.1250 0.1300 0.1500 0.2200 0.1950 0.2350 0.1600 -
P/RPS 1.98 2.56 3.68 5.74 4.31 8.91 3.92 -36.66%
  QoQ % -22.66% -30.43% -35.89% 33.18% -51.63% 127.30% -
  Horiz. % 50.51% 65.31% 93.88% 146.43% 109.95% 227.30% 100.00%
P/EPS -143.44 -204.63 2,636.84 326.48 228.80 455.43 -134.69 4.30%
  QoQ % 29.90% -107.76% 707.66% 42.69% -49.76% 438.13% -
  Horiz. % 106.50% 151.93% -1,957.71% -242.39% -169.87% -338.13% 100.00%
EY -0.70 -0.49 0.04 0.31 0.44 0.22 -0.74 -3.65%
  QoQ % -42.86% -1,325.00% -87.10% -29.55% 100.00% 129.73% -
  Horiz. % 94.59% 66.22% -5.41% -41.89% -59.46% -29.73% 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 1.79 1.86 2.14 3.67 3.25 3.92 2.67 -23.46%
  QoQ % -3.76% -13.08% -41.69% 12.92% -17.09% 46.82% -
  Horiz. % 67.04% 69.66% 80.15% 137.45% 121.72% 146.82% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 31/03/15 19/12/14 - - - -
Price 0.1100 0.1300 0.1400 0.2150 0.0000 0.0000 0.0000 -
P/RPS 1.74 2.56 3.43 5.61 0.00 0.00 0.00 -
  QoQ % -32.03% -25.36% -38.86% 0.00% 0.00% 0.00% -
  Horiz. % 31.02% 45.63% 61.14% 100.00% - - -
P/EPS -126.23 -204.63 2,461.05 319.06 0.00 0.00 0.00 -
  QoQ % 38.31% -108.31% 671.34% 0.00% 0.00% 0.00% -
  Horiz. % -39.56% -64.14% 771.34% 100.00% - - -
EY -0.79 -0.49 0.04 0.31 0.00 0.00 0.00 -
  QoQ % -61.22% -1,325.00% -87.10% 0.00% 0.00% 0.00% -
  Horiz. % -254.84% -158.06% 12.90% 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 1.57 1.86 2.00 3.58 0.00 0.00 0.00 -
  QoQ % -15.59% -7.00% -44.13% 0.00% 0.00% 0.00% -
  Horiz. % 43.85% 51.96% 55.87% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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