Highlights

[TDEX] YoY Quarter Result on 2014-04-30 [#4]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 27-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 30-Apr-2014  [#4]
Profit Trend QoQ -     51.52%    YoY -     100.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 CAGR
Revenue 13,938 5,814 9,489 2,816 1,024 814 4,207 14.51%
  YoY % 139.73% -38.73% 236.97% 175.00% 25.80% -80.65% -
  Horiz. % 331.30% 138.20% 225.55% 66.94% 24.34% 19.35% 100.00%
PBT 240 768 550 121 -5,976 -20,495 1,868 -20.72%
  YoY % -68.75% 39.64% 354.55% 102.02% 70.84% -1,197.16% -
  Horiz. % 12.85% 41.11% 29.44% 6.48% -319.91% -1,097.16% 100.00%
Tax -159 -171 -327 -71 0 -9 31 -
  YoY % 7.02% 47.71% -360.56% 0.00% 0.00% -129.03% -
  Horiz. % -512.90% -551.61% -1,054.84% -229.03% 0.00% -29.03% 100.00%
NP 81 597 223 50 -5,976 -20,504 1,899 -30.02%
  YoY % -86.43% 167.71% 346.00% 100.84% 70.85% -1,179.73% -
  Horiz. % 4.27% 31.44% 11.74% 2.63% -314.69% -1,079.73% 100.00%
NP to SH 145 229 -238 50 -5,976 -20,504 1,899 -25.25%
  YoY % -36.68% 196.22% -576.00% 100.84% 70.85% -1,179.73% -
  Horiz. % 7.64% 12.06% -12.53% 2.63% -314.69% -1,079.73% 100.00%
Tax Rate 66.25 % 22.27 % 59.45 % 58.68 % - % - % -1.66 % -
  YoY % 197.49% -62.54% 1.31% 0.00% 0.00% 0.00% -
  Horiz. % -3,990.96% -1,341.57% -3,581.33% -3,534.94% 0.00% 0.00% 100.00%
Total Cost 13,857 5,217 9,266 2,766 7,000 21,318 2,308 22.48%
  YoY % 165.61% -43.70% 235.00% -60.49% -67.16% 823.66% -
  Horiz. % 600.39% 226.04% 401.47% 119.84% 303.29% 923.66% 100.00%
Net Worth 37,163 31,599 27,766 29,999 12,769 20,567 39,861 -0.79%
  YoY % 17.61% 13.81% -7.44% 134.94% -37.92% -48.40% -
  Horiz. % 93.23% 79.28% 69.66% 75.26% 32.03% 51.60% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 CAGR
Net Worth 37,163 31,599 27,766 29,999 12,769 20,567 39,861 -0.79%
  YoY % 17.61% 13.81% -7.44% 134.94% -37.92% -48.40% -
  Horiz. % 93.23% 79.28% 69.66% 75.26% 32.03% 51.60% 100.00%
NOSH 412,933 395,000 396,666 500,000 255,384 227,263 178,269 9.97%
  YoY % 4.54% -0.42% -20.67% 95.78% 12.37% 27.48% -
  Horiz. % 231.63% 221.57% 222.51% 280.47% 143.26% 127.48% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 CAGR
NP Margin 0.58 % 10.27 % 2.35 % 1.78 % -583.59 % -2,518.92 % 45.14 % -38.90%
  YoY % -94.35% 337.02% 32.02% 100.31% 76.83% -5,680.24% -
  Horiz. % 1.28% 22.75% 5.21% 3.94% -1,292.84% -5,580.24% 100.00%
ROE 0.39 % 0.72 % -0.86 % 0.17 % -46.80 % -99.69 % 4.76 % -24.65%
  YoY % -45.83% 183.72% -605.88% 100.36% 53.05% -2,194.33% -
  Horiz. % 8.19% 15.13% -18.07% 3.57% -983.19% -2,094.33% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 CAGR
RPS 3.38 1.47 2.39 0.56 0.40 0.36 2.36 4.15%
  YoY % 129.93% -38.49% 326.79% 40.00% 11.11% -84.75% -
  Horiz. % 143.22% 62.29% 101.27% 23.73% 16.95% 15.25% 100.00%
EPS 0.04 0.06 -0.06 0.01 -2.34 -7.82 1.07 -31.05%
  YoY % -33.33% 200.00% -700.00% 100.43% 70.08% -830.84% -
  Horiz. % 3.74% 5.61% -5.61% 0.93% -218.69% -730.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0900 0.0800 0.0700 0.0600 0.0500 0.0905 0.2236 -9.78%
  YoY % 12.50% 14.29% 16.67% 20.00% -44.75% -59.53% -
  Horiz. % 40.25% 35.78% 31.31% 26.83% 22.36% 40.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 CAGR
RPS 1.82 0.76 1.24 0.37 0.13 0.11 0.55 14.50%
  YoY % 139.47% -38.71% 235.14% 184.62% 18.18% -80.00% -
  Horiz. % 330.91% 138.18% 225.45% 67.27% 23.64% 20.00% 100.00%
EPS 0.02 0.03 -0.03 0.01 -0.78 -2.67 0.25 -24.86%
  YoY % -33.33% 200.00% -400.00% 101.28% 70.79% -1,168.00% -
  Horiz. % 8.00% 12.00% -12.00% 4.00% -312.00% -1,068.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0484 0.0412 0.0362 0.0391 0.0166 0.0268 0.0520 -0.81%
  YoY % 17.48% 13.81% -7.42% 135.54% -38.06% -48.46% -
  Horiz. % 93.08% 79.23% 69.62% 75.19% 31.92% 51.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/12/10 30/06/08 -
Price 0.1650 0.1200 0.1300 0.2350 0.1050 0.1600 0.2500 -
P/RPS 4.89 8.15 5.43 41.73 26.19 44.67 10.59 -8.37%
  YoY % -40.00% 50.09% -86.99% 59.34% -41.37% 321.81% -
  Horiz. % 46.18% 76.96% 51.27% 394.05% 247.31% 421.81% 100.00%
P/EPS 469.89 206.99 -216.67 2,350.00 -4.49 -1.77 23.47 40.36%
  YoY % 127.01% 195.53% -109.22% 52,438.53% -153.67% -107.54% -
  Horiz. % 2,002.09% 881.93% -923.18% 10,012.78% -19.13% -7.54% 100.00%
EY 0.21 0.48 -0.46 0.04 -22.29 -56.39 4.26 -28.86%
  YoY % -56.25% 204.35% -1,250.00% 100.18% 60.47% -1,423.71% -
  Horiz. % 4.93% 11.27% -10.80% 0.94% -523.24% -1,323.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.83 1.50 1.86 3.92 2.10 1.77 1.12 5.71%
  YoY % 22.00% -19.35% -52.55% 86.67% 18.64% 58.04% -
  Horiz. % 163.39% 133.93% 166.07% 350.00% 187.50% 158.04% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 31/12/10 30/06/08 CAGR
Date 30/06/17 29/06/16 30/06/15 27/06/14 28/06/13 28/02/11 25/08/08 -
Price 0.1700 0.1350 0.1300 0.2050 0.1000 0.1400 0.2600 -
P/RPS 5.04 9.17 5.43 36.40 24.94 39.09 11.02 -8.47%
  YoY % -45.04% 68.88% -85.08% 45.95% -36.20% 254.72% -
  Horiz. % 45.74% 83.21% 49.27% 330.31% 226.32% 354.72% 100.00%
P/EPS 484.13 232.86 -216.67 2,050.00 -4.27 -1.55 24.41 40.21%
  YoY % 107.91% 207.47% -110.57% 48,109.37% -175.48% -106.35% -
  Horiz. % 1,983.33% 953.95% -887.63% 8,398.20% -17.49% -6.35% 100.00%
EY 0.21 0.43 -0.46 0.05 -23.40 -64.44 4.10 -28.55%
  YoY % -51.16% 193.48% -1,020.00% 100.21% 63.69% -1,671.71% -
  Horiz. % 5.12% 10.49% -11.22% 1.22% -570.73% -1,571.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.89 1.69 1.86 3.42 2.00 1.55 1.16 5.68%
  YoY % 11.83% -9.14% -45.61% 71.00% 29.03% 33.62% -
  Horiz. % 162.93% 145.69% 160.34% 294.83% 172.41% 133.62% 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
 
 

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