Highlights

[TDEX] YoY Quarter Result on 2016-04-30 [#4]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     4,480.00%    YoY -     196.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 9,409 6,939 13,938 5,814 9,489 2,816 1,024 36.24%
  YoY % 35.60% -50.22% 139.73% -38.73% 236.97% 175.00% -
  Horiz. % 918.85% 677.64% 1,361.13% 567.77% 926.66% 275.00% 100.00%
PBT -4,347 -3,565 240 768 550 121 -5,976 -4.34%
  YoY % -21.94% -1,585.42% -68.75% 39.64% 354.55% 102.02% -
  Horiz. % 72.74% 59.66% -4.02% -12.85% -9.20% -2.02% 100.00%
Tax -62 -67 -159 -171 -327 -71 0 -
  YoY % 7.46% 57.86% 7.02% 47.71% -360.56% 0.00% -
  Horiz. % 87.32% 94.37% 223.94% 240.85% 460.56% 100.00% -
NP -4,409 -3,632 81 597 223 50 -5,976 -4.15%
  YoY % -21.39% -4,583.95% -86.43% 167.71% 346.00% 100.84% -
  Horiz. % 73.78% 60.78% -1.36% -9.99% -3.73% -0.84% 100.00%
NP to SH -4,274 -3,475 145 229 -238 50 -5,976 -4.57%
  YoY % -22.99% -2,496.55% -36.68% 196.22% -576.00% 100.84% -
  Horiz. % 71.52% 58.15% -2.43% -3.83% 3.98% -0.84% 100.00%
Tax Rate - % - % 66.25 % 22.27 % 59.45 % 58.68 % - % -
  YoY % 0.00% 0.00% 197.49% -62.54% 1.31% 0.00% -
  Horiz. % 0.00% 0.00% 112.90% 37.95% 101.31% 100.00% -
Total Cost 13,818 10,571 13,857 5,217 9,266 2,766 7,000 9.95%
  YoY % 30.72% -23.71% 165.61% -43.70% 235.00% -60.49% -
  Horiz. % 197.40% 151.01% 197.96% 74.53% 132.37% 39.51% 100.00%
Net Worth 35,916 35,425 37,163 31,599 27,766 29,999 12,769 15.51%
  YoY % 1.39% -4.68% 17.61% 13.81% -7.44% 134.94% -
  Horiz. % 281.27% 277.43% 291.04% 247.47% 217.45% 234.94% 100.00%
Dividend
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 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
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 35,916 35,425 37,163 31,599 27,766 29,999 12,769 15.51%
  YoY % 1.39% -4.68% 17.61% 13.81% -7.44% 134.94% -
  Horiz. % 281.27% 277.43% 291.04% 247.47% 217.45% 234.94% 100.00%
NOSH 718,329 590,421 412,933 395,000 396,666 500,000 255,384 15.51%
  YoY % 21.66% 42.98% 4.54% -0.42% -20.67% 95.78% -
  Horiz. % 281.27% 231.19% 161.69% 154.67% 155.32% 195.78% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin -46.86 % -52.34 % 0.58 % 10.27 % 2.35 % 1.78 % -583.59 % -29.65%
  YoY % 10.47% -9,124.14% -94.35% 337.02% 32.02% 100.31% -
  Horiz. % 8.03% 8.97% -0.10% -1.76% -0.40% -0.31% 100.00%
ROE -11.90 % -9.81 % 0.39 % 0.72 % -0.86 % 0.17 % -46.80 % -17.38%
  YoY % -21.30% -2,615.38% -45.83% 183.72% -605.88% 100.36% -
  Horiz. % 25.43% 20.96% -0.83% -1.54% 1.84% -0.36% 100.00%
Per Share
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 1.31 1.18 3.38 1.47 2.39 0.56 0.40 17.99%
  YoY % 11.02% -65.09% 129.93% -38.49% 326.79% 40.00% -
  Horiz. % 327.50% 295.00% 845.00% 367.50% 597.50% 140.00% 100.00%
EPS -0.59 -0.59 0.04 0.06 -0.06 0.01 -2.34 -17.48%
  YoY % 0.00% -1,575.00% -33.33% 200.00% -700.00% 100.43% -
  Horiz. % 25.21% 25.21% -1.71% -2.56% 2.56% -0.43% 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 0.0500 0.0600 0.0900 0.0800 0.0700 0.0600 0.0500 -
  YoY % -16.67% -33.33% 12.50% 14.29% 16.67% 20.00% -
  Horiz. % 100.00% 120.00% 180.00% 160.00% 140.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 1.23 0.90 1.82 0.76 1.24 0.37 0.13 36.79%
  YoY % 36.67% -50.55% 139.47% -38.71% 235.14% 184.62% -
  Horiz. % 946.15% 692.31% 1,400.00% 584.62% 953.85% 284.62% 100.00%
EPS -0.56 -0.45 0.02 0.03 -0.03 0.01 -0.78 -4.51%
  YoY % -24.44% -2,350.00% -33.33% 200.00% -400.00% 101.28% -
  Horiz. % 71.79% 57.69% -2.56% -3.85% 3.85% -1.28% 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 0.0468 0.0462 0.0484 0.0412 0.0362 0.0391 0.0166 15.55%
  YoY % 1.30% -4.55% 17.48% 13.81% -7.42% 135.54% -
  Horiz. % 281.93% 278.31% 291.57% 248.19% 218.07% 235.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/06/20 28/06/19 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.0600 0.0750 0.1650 0.1200 0.1300 0.2350 0.1050 -
P/RPS 4.58 6.38 4.89 8.15 5.43 41.73 26.19 -21.58%
  YoY % -28.21% 30.47% -40.00% 50.09% -86.99% 59.34% -
  Horiz. % 17.49% 24.36% 18.67% 31.12% 20.73% 159.34% 100.00%
P/EPS -10.08 -12.74 469.89 206.99 -216.67 2,350.00 -4.49 11.94%
  YoY % 20.88% -102.71% 127.01% 195.53% -109.22% 52,438.53% -
  Horiz. % 224.50% 283.74% -10,465.26% -4,610.02% 4,825.61% -52,338.53% 100.00%
EY -9.92 -7.85 0.21 0.48 -0.46 0.04 -22.29 -10.67%
  YoY % -26.37% -3,838.10% -56.25% 204.35% -1,250.00% 100.18% -
  Horiz. % 44.50% 35.22% -0.94% -2.15% 2.06% -0.18% 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 1.20 1.25 1.83 1.50 1.86 3.92 2.10 -7.51%
  YoY % -4.00% -31.69% 22.00% -19.35% -52.55% 86.67% -
  Horiz. % 57.14% 59.52% 87.14% 71.43% 88.57% 186.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 27/08/20 23/08/19 30/06/17 29/06/16 30/06/15 27/06/14 28/06/13 -
Price 0.1050 0.0500 0.1700 0.1350 0.1300 0.2050 0.1000 -
P/RPS 8.02 4.25 5.04 9.17 5.43 36.40 24.94 -14.63%
  YoY % 88.71% -15.67% -45.04% 68.88% -85.08% 45.95% -
  Horiz. % 32.16% 17.04% 20.21% 36.77% 21.77% 145.95% 100.00%
P/EPS -17.65 -8.50 484.13 232.86 -216.67 2,050.00 -4.27 21.88%
  YoY % -107.65% -101.76% 107.91% 207.47% -110.57% 48,109.37% -
  Horiz. % 413.35% 199.06% -11,337.94% -5,453.40% 5,074.24% -48,009.37% 100.00%
EY -5.67 -11.77 0.21 0.43 -0.46 0.05 -23.40 -17.93%
  YoY % 51.83% -5,704.76% -51.16% 193.48% -1,020.00% 100.21% -
  Horiz. % 24.23% 50.30% -0.90% -1.84% 1.97% -0.21% 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 2.10 0.83 1.89 1.69 1.86 3.42 2.00 0.68%
  YoY % 153.01% -56.08% 11.83% -9.14% -45.61% 71.00% -
  Horiz. % 105.00% 41.50% 94.50% 84.50% 93.00% 171.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

667  392  574  785 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.255+0.085 
 BINTAI 1.00+0.155 
 KANGER 0.18+0.01 
 TOPBLDS 0.10+0.015 
 TRIVE 0.0150.00 
 SAPNRG 0.12+0.005 
 MTRONIC 0.120.00 
 AT 0.19-0.005 
 KNM 0.21+0.005 
 FOCUS-WD 0.045+0.04 

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