Highlights

[TDEX] YoY Quarter Result on 2012-09-30 [#3]


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Revenue 4,109 2,945 - 1,920 2,670 202 6,992 -7.48%
  YoY % 39.52% 0.00% 0.00% -28.09% 1,221.78% -97.11% -
  Horiz. % 58.77% 42.12% 0.00% 27.46% 38.19% 2.89% 100.00%
PBT 15 33 - -629 140 -6,277 4,099 -55.96%
  YoY % -54.55% 0.00% 0.00% -549.29% 102.23% -253.13% -
  Horiz. % 0.37% 0.81% 0.00% -15.35% 3.42% -153.13% 100.00%
Tax -64 0 - 0 0 -9 -6 41.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 1,066.67% -0.00% 0.00% -0.00% -0.00% 150.00% 100.00%
NP -49 33 - -629 140 -6,286 4,093 -
  YoY % -248.48% 0.00% 0.00% -549.29% 102.23% -253.58% -
  Horiz. % -1.20% 0.81% 0.00% -15.37% 3.42% -153.58% 100.00%
NP to SH -167 33 - -629 140 -6,286 4,093 -
  YoY % -606.06% 0.00% 0.00% -549.29% 102.23% -253.58% -
  Horiz. % -4.08% 0.81% 0.00% -15.37% 3.42% -153.58% 100.00%
Tax Rate 426.67 % - % - % - % - % - % 0.15 % 219.81%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 284,446.66% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 4,158 2,912 - 2,549 2,530 6,488 2,899 5.41%
  YoY % 42.79% 0.00% 0.00% 0.75% -61.00% 123.80% -
  Horiz. % 143.43% 100.45% 0.00% 87.93% 87.27% 223.80% 100.00%
Net Worth 23,379 19,799 - 17,612 21,000 38,422 37,886 -6.81%
  YoY % 18.08% 0.00% 0.00% -16.13% -45.34% 1.41% -
  Horiz. % 61.71% 52.26% 0.00% 46.49% 55.43% 101.41% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 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
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Net Worth 23,379 19,799 - 17,612 21,000 38,422 37,886 -6.81%
  YoY % 18.08% 0.00% 0.00% -16.13% -45.34% 1.41% -
  Horiz. % 61.71% 52.26% 0.00% 46.49% 55.43% 101.41% 100.00%
NOSH 333,999 330,000 258,965 251,600 233,333 227,753 177,956 9.64%
  YoY % 1.21% 27.43% 2.93% 7.83% 2.45% 27.98% -
  Horiz. % 187.69% 185.44% 145.52% 141.38% 131.12% 127.98% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
NP Margin -1.19 % 1.12 % - % -32.76 % 5.24 % -3,111.88 % 58.54 % -
  YoY % -206.25% 0.00% 0.00% -725.19% 100.17% -5,415.82% -
  Horiz. % -2.03% 1.91% 0.00% -55.96% 8.95% -5,315.82% 100.00%
ROE -0.71 % 0.17 % - % -3.57 % 0.67 % -16.36 % 10.80 % -
  YoY % -517.65% 0.00% 0.00% -632.84% 104.10% -251.48% -
  Horiz. % -6.57% 1.57% 0.00% -33.06% 6.20% -151.48% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 1.23 0.89 - 0.76 1.14 0.09 3.93 -15.62%
  YoY % 38.20% 0.00% 0.00% -33.33% 1,166.67% -97.71% -
  Horiz. % 31.30% 22.65% 0.00% 19.34% 29.01% 2.29% 100.00%
EPS -0.05 0.01 - -0.25 0.06 -2.76 2.30 -
  YoY % -600.00% 0.00% 0.00% -516.67% 102.17% -220.00% -
  Horiz. % -2.17% 0.43% 0.00% -10.87% 2.61% -120.00% 100.00%
DPS 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 0.0700 0.0600 - 0.0700 0.0900 0.1687 0.2129 -15.01%
  YoY % 16.67% 0.00% 0.00% -22.22% -46.65% -20.76% -
  Horiz. % 32.88% 28.18% 0.00% 32.88% 42.27% 79.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 0.54 0.38 - 0.25 0.35 0.03 0.91 -7.34%
  YoY % 42.11% 0.00% 0.00% -28.57% 1,066.67% -96.70% -
  Horiz. % 59.34% 41.76% 0.00% 27.47% 38.46% 3.30% 100.00%
EPS -0.02 0.00 - -0.08 0.02 -0.82 0.53 -
  YoY % 0.00% 0.00% 0.00% -500.00% 102.44% -254.72% -
  Horiz. % -3.77% 0.00% 0.00% -15.09% 3.77% -154.72% 100.00%
DPS 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 0.0305 0.0258 - 0.0230 0.0274 0.0501 0.0494 -6.81%
  YoY % 18.22% 0.00% 0.00% -16.06% -45.31% 1.42% -
  Horiz. % 61.74% 52.23% 0.00% 46.56% 55.47% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 30/01/15 30/01/14 31/01/13 28/09/12 30/09/11 30/09/10 31/03/08 -
Price 0.1500 0.1600 0.1350 0.0900 0.0800 0.1800 0.1900 -
P/RPS 12.19 17.93 0.00 11.79 6.99 202.95 4.84 14.46%
  YoY % -32.01% 0.00% 0.00% 68.67% -96.56% 4,093.18% -
  Horiz. % 251.86% 370.45% 0.00% 243.60% 144.42% 4,193.18% 100.00%
P/EPS -300.00 1,600.00 0.00 -36.00 133.33 -6.52 8.26 -
  YoY % -118.75% 0.00% 0.00% -127.00% 2,144.94% -178.93% -
  Horiz. % -3,631.96% 19,370.46% 0.00% -435.84% 1,614.16% -78.93% 100.00%
EY -0.33 0.06 0.00 -2.78 0.75 -15.33 12.11 -
  YoY % -650.00% 0.00% 0.00% -470.67% 104.89% -226.59% -
  Horiz. % -2.73% 0.50% 0.00% -22.96% 6.19% -126.59% 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 2.14 2.67 0.00 1.29 0.89 1.07 0.89 13.68%
  YoY % -19.85% 0.00% 0.00% 44.94% -16.82% 20.22% -
  Horiz. % 240.45% 300.00% 0.00% 144.94% 100.00% 120.22% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 31/03/15 20/03/14 - 29/11/12 25/11/11 30/11/10 26/05/08 -
Price 0.1400 0.1700 0.0000 0.0900 0.0900 0.1600 0.2700 -
P/RPS 11.38 19.05 0.00 11.79 7.87 180.40 6.87 7.66%
  YoY % -40.26% 0.00% 0.00% 49.81% -95.64% 2,525.91% -
  Horiz. % 165.65% 277.29% 0.00% 171.62% 114.56% 2,625.91% 100.00%
P/EPS -280.00 1,700.00 0.00 -36.00 150.00 -5.80 11.74 -
  YoY % -116.47% 0.00% 0.00% -124.00% 2,686.21% -149.40% -
  Horiz. % -2,385.01% 14,480.41% 0.00% -306.64% 1,277.68% -49.40% 100.00%
EY -0.36 0.06 0.00 -2.78 0.67 -17.25 8.52 -
  YoY % -700.00% 0.00% 0.00% -514.93% 103.88% -302.46% -
  Horiz. % -4.23% 0.70% 0.00% -32.63% 7.86% -202.46% 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 2.00 2.83 0.00 1.29 1.00 0.95 1.27 6.86%
  YoY % -29.33% 0.00% 0.00% 29.00% 5.26% -25.20% -
  Horiz. % 157.48% 222.83% 0.00% 101.57% 78.74% 74.80% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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