Highlights

[TDEX] YoY Quarter Result on 2018-06-30 [#0]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 23-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
30-Jun-2018
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 31/01/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
Revenue 10,318 18,329 15,085 0 10,536 16,845 14,500 -28.84%
  YoY % -43.71% 21.50% 0.00% 0.00% -37.45% 16.17% -
  Horiz. % 71.16% 126.41% 104.03% 0.00% 72.66% 116.17% 100.00%
PBT -4,361 -1,861 -1,922 0 737 289 -2,910 49.86%
  YoY % -134.34% 3.17% 0.00% 0.00% 155.02% 109.93% -
  Horiz. % 149.86% 63.95% 66.05% -0.00% -25.33% -9.93% 100.00%
Tax 0 50 0 0 -121 -100 -201 -
  YoY % 0.00% 0.00% 0.00% 0.00% -21.00% 50.25% -
  Horiz. % -0.00% -24.88% -0.00% -0.00% 60.20% 49.75% 100.00%
NP -4,361 -1,811 -1,922 0 616 189 -3,111 40.18%
  YoY % -140.81% 5.78% 0.00% 0.00% 225.93% 106.08% -
  Horiz. % 140.18% 58.21% 61.78% -0.00% -19.80% -6.08% 100.00%
NP to SH -4,188 -1,498 -1,817 0 143 193 -2,947 42.11%
  YoY % -179.57% 17.56% 0.00% 0.00% -25.91% 106.55% -
  Horiz. % 142.11% 50.83% 61.66% -0.00% -4.85% -6.55% 100.00%
Tax Rate - % - % - % - % 16.42 % 34.60 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -52.54% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 47.46% 100.00% -
Total Cost 14,679 20,140 17,007 0 9,920 16,656 17,611 -16.65%
  YoY % -27.12% 18.42% 0.00% 0.00% -40.44% -5.42% -
  Horiz. % 83.35% 114.36% 96.57% 0.00% 56.33% 94.58% 100.00%
Net Worth 35,425 41,329 41,329 43,480 42,900 43,480 43,480 -18.53%
  YoY % -14.29% 0.00% -4.95% 1.35% -1.33% 0.00% -
  Horiz. % 81.47% 95.05% 95.05% 100.00% 98.67% 100.00% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 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
30/04/19 31/01/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
Net Worth 35,425 41,329 41,329 43,480 42,900 43,480 43,480 -18.53%
  YoY % -14.29% 0.00% -4.95% 1.35% -1.33% 0.00% -
  Horiz. % 81.47% 95.05% 95.05% 100.00% 98.67% 100.00% 100.00%
NOSH 590,421 590,421 590,421 543,505 476,666 543,505 543,505 8.63%
  YoY % 0.00% 0.00% 8.63% 14.02% -12.30% 0.00% -
  Horiz. % 108.63% 108.63% 108.63% 100.00% 87.70% 100.00% 100.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
NP Margin -42.27 % -9.88 % -12.74 % - % 5.85 % 1.12 % -21.46 % 96.97%
  YoY % -327.83% 22.45% 0.00% 0.00% 422.32% 105.22% -
  Horiz. % 196.97% 46.04% 59.37% 0.00% -27.26% -5.22% 100.00%
ROE -11.82 % -3.62 % -4.40 % - % 0.33 % 0.44 % -6.78 % 74.34%
  YoY % -226.52% 17.73% 0.00% 0.00% -25.00% 106.49% -
  Horiz. % 174.34% 53.39% 64.90% 0.00% -4.87% -6.49% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
RPS 1.75 3.10 2.55 - 2.21 3.10 2.67 -34.46%
  YoY % -43.55% 21.57% 0.00% 0.00% -28.71% 16.10% -
  Horiz. % 65.54% 116.10% 95.51% 0.00% 82.77% 116.10% 100.00%
EPS -0.71 -0.25 -0.31 0.00 0.03 0.04 -0.54 31.48%
  YoY % -184.00% 19.35% 0.00% 0.00% -25.00% 107.41% -
  Horiz. % 131.48% 46.30% 57.41% -0.00% -5.56% -7.41% 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 0.0600 0.0700 0.0700 0.0800 0.0900 0.0800 0.0800 -25.00%
  YoY % -14.29% 0.00% -12.50% -11.11% 12.50% 0.00% -
  Horiz. % 75.00% 87.50% 87.50% 100.00% 112.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
30/04/19 31/01/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
RPS 1.35 2.39 1.97 - 1.37 2.20 1.89 -28.57%
  YoY % -43.51% 21.32% 0.00% 0.00% -37.73% 16.40% -
  Horiz. % 71.43% 126.46% 104.23% 0.00% 72.49% 116.40% 100.00%
EPS -0.55 -0.20 -0.24 0.00 0.02 0.03 -0.38 44.74%
  YoY % -175.00% 16.67% 0.00% 0.00% -33.33% 107.89% -
  Horiz. % 144.74% 52.63% 63.16% -0.00% -5.26% -7.89% 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 0.0462 0.0539 0.0539 0.0567 0.0559 0.0567 0.0567 -18.52%
  YoY % -14.29% 0.00% -4.94% 1.43% -1.41% 0.00% -
  Horiz. % 81.48% 95.06% 95.06% 100.00% 98.59% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
Date 30/04/19 31/01/19 31/10/18 29/06/18 31/10/17 30/01/18 30/04/18 -
Price 0.0700 0.1100 0.1150 0.1200 0.1500 0.1300 0.1200 -
P/RPS 4.01 3.54 4.50 0.00 6.79 4.19 4.50 -10.89%
  YoY % 13.28% -21.33% 0.00% 0.00% 62.05% -6.89% -
  Horiz. % 89.11% 78.67% 100.00% 0.00% 150.89% 93.11% 100.00%
P/EPS -9.87 -43.36 -37.37 0.00 500.00 366.09 -22.13 -55.40%
  YoY % 77.24% -16.03% 0.00% 0.00% 36.58% 1,754.27% -
  Horiz. % 44.60% 195.93% 168.87% -0.00% -2,259.38% -1,654.27% 100.00%
EY -10.13 -2.31 -2.68 0.00 0.20 0.27 -4.52 124.12%
  YoY % -338.53% 13.81% 0.00% 0.00% -25.93% 105.97% -
  Horiz. % 224.12% 51.11% 59.29% -0.00% -4.42% -5.97% 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 1.17 1.57 1.64 1.50 1.67 1.63 1.50 -22.00%
  YoY % -25.48% -4.27% 9.33% -10.18% 2.45% 8.67% -
  Horiz. % 78.00% 104.67% 109.33% 100.00% 111.33% 108.67% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 CAGR
Date 27/06/19 22/03/19 28/12/18 - 19/12/17 29/03/18 29/06/18 -
Price 0.0750 0.0700 0.1000 0.0000 0.1400 0.1350 0.1200 -
P/RPS 4.29 2.25 3.91 0.00 6.33 4.36 4.50 -4.67%
  YoY % 90.67% -42.46% 0.00% 0.00% 45.18% -3.11% -
  Horiz. % 95.33% 50.00% 86.89% 0.00% 140.67% 96.89% 100.00%
P/EPS -10.57 -27.59 -32.49 0.00 466.67 380.17 -22.13 -52.24%
  YoY % 61.69% 15.08% 0.00% 0.00% 22.75% 1,817.89% -
  Horiz. % 47.76% 124.67% 146.81% -0.00% -2,108.77% -1,717.89% 100.00%
EY -9.46 -3.62 -3.08 0.00 0.21 0.26 -4.52 109.29%
  YoY % -161.33% -17.53% 0.00% 0.00% -19.23% 105.75% -
  Horiz. % 209.29% 80.09% 68.14% -0.00% -4.65% -5.75% 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 1.25 1.00 1.43 0.00 1.56 1.69 1.50 -16.67%
  YoY % 25.00% -30.07% 0.00% 0.00% -7.69% 12.67% -
  Horiz. % 83.33% 66.67% 95.33% 0.00% 104.00% 112.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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