Highlights

[TDEX] YoY Quarter Result on 2012-12-31 [#0]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
31-Dec-2012
Profit Trend QoQ -     - %    YoY -     -61.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
Revenue 14,500 16,845 10,536 471 1,274 1,283 1,650 28.80%
  YoY % -13.92% 59.88% 2,136.94% -63.03% -0.70% -22.24% -
  Horiz. % 878.79% 1,020.91% 638.55% 28.55% 77.21% 77.76% 100.00%
PBT -2,910 289 737 -751 -1,498 -466 41 -
  YoY % -1,106.92% -60.79% 198.14% 49.87% -221.46% -1,236.59% -
  Horiz. % -7,097.56% 704.88% 1,797.56% -1,831.71% -3,653.66% -1,136.59% 100.00%
Tax -201 -100 -121 0 4 0 -6 50.53%
  YoY % -101.00% 17.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,350.00% 1,666.67% 2,016.67% -0.00% -66.67% -0.00% 100.00%
NP -3,111 189 616 -751 -1,494 -466 35 -
  YoY % -1,746.03% -69.32% 182.02% 49.73% -220.60% -1,431.43% -
  Horiz. % -8,888.57% 540.00% 1,760.00% -2,145.71% -4,268.57% -1,331.43% 100.00%
NP to SH -2,947 193 143 -751 -1,494 -466 35 -
  YoY % -1,626.94% 34.97% 119.04% 49.73% -220.60% -1,431.43% -
  Horiz. % -8,420.00% 551.43% 408.57% -2,145.71% -4,268.57% -1,331.43% 100.00%
Tax Rate - % 34.60 % 16.42 % - % - % - % 14.63 % -
  YoY % 0.00% 110.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 236.50% 112.24% 0.00% 0.00% 0.00% 100.00%
Total Cost 17,611 16,656 9,920 1,222 2,768 1,749 1,615 32.08%
  YoY % 5.73% 67.90% 711.78% -55.85% 58.26% 8.30% -
  Horiz. % 1,090.46% 1,031.33% 614.24% 75.67% 171.39% 108.30% 100.00%
Net Worth 43,480 43,480 42,900 18,127 20,311 21,190 47,074 -0.92%
  YoY % 0.00% 1.35% 136.66% -10.75% -4.15% -54.98% -
  Horiz. % 92.36% 92.36% 91.13% 38.51% 43.15% 45.02% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 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
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
Net Worth 43,480 43,480 42,900 18,127 20,311 21,190 47,074 -0.92%
  YoY % 0.00% 1.35% 136.66% -10.75% -4.15% -54.98% -
  Horiz. % 92.36% 92.36% 91.13% 38.51% 43.15% 45.02% 100.00%
NOSH 543,505 543,505 476,666 258,965 253,898 235,454 175,000 14.11%
  YoY % 0.00% 14.02% 84.07% 2.00% 7.83% 34.55% -
  Horiz. % 310.57% 310.57% 272.38% 147.98% 145.08% 134.55% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
NP Margin -21.46 % 1.12 % 5.85 % -159.45 % -117.27 % -36.32 % 2.12 % -
  YoY % -2,016.07% -80.85% 103.67% -35.97% -222.88% -1,813.21% -
  Horiz. % -1,012.26% 52.83% 275.94% -7,521.23% -5,531.60% -1,713.21% 100.00%
ROE -6.78 % 0.44 % 0.33 % -4.14 % -7.36 % -2.20 % 0.07 % -
  YoY % -1,640.91% 33.33% 107.97% 43.75% -234.55% -3,242.86% -
  Horiz. % -9,685.71% 628.57% 471.43% -5,914.29% -10,514.29% -3,142.86% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
RPS 2.67 3.10 2.21 0.18 0.50 0.54 0.94 12.93%
  YoY % -13.87% 40.27% 1,127.78% -64.00% -7.41% -42.55% -
  Horiz. % 284.04% 329.79% 235.11% 19.15% 53.19% 57.45% 100.00%
EPS -0.54 0.04 0.03 -0.29 -0.59 -0.27 0.02 -
  YoY % -1,450.00% 33.33% 110.34% 50.85% -118.52% -1,450.00% -
  Horiz. % -2,700.00% 200.00% 150.00% -1,450.00% -2,950.00% -1,350.00% 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 0.0800 0.0800 0.0900 0.0700 0.0800 0.0900 0.2690 -13.17%
  YoY % 0.00% -11.11% 28.57% -12.50% -11.11% -66.54% -
  Horiz. % 29.74% 29.74% 33.46% 26.02% 29.74% 33.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
RPS 1.89 2.20 1.37 0.06 0.17 0.17 0.22 28.46%
  YoY % -14.09% 60.58% 2,183.33% -64.71% 0.00% -22.73% -
  Horiz. % 859.09% 1,000.00% 622.73% 27.27% 77.27% 77.27% 100.00%
EPS -0.38 0.03 0.02 -0.10 -0.19 -0.06 0.00 -
  YoY % -1,366.67% 50.00% 120.00% 47.37% -216.67% 0.00% -
  Horiz. % 633.33% -50.00% -33.33% 166.67% 316.67% 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 0.0567 0.0567 0.0559 0.0236 0.0265 0.0276 0.0614 -0.92%
  YoY % 0.00% 1.43% 136.86% -10.94% -3.99% -55.05% -
  Horiz. % 92.35% 92.35% 91.04% 38.44% 43.16% 44.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
Date 30/04/18 30/01/18 31/10/17 31/12/12 30/03/12 30/12/11 30/09/09 -
Price 0.1200 0.1300 0.1500 0.1000 0.1500 0.0900 0.2600 -
P/RPS 4.50 4.19 6.79 54.98 29.89 16.52 27.58 -19.03%
  YoY % 7.40% -38.29% -87.65% 83.94% 80.93% -40.10% -
  Horiz. % 16.32% 15.19% 24.62% 199.35% 108.38% 59.90% 100.00%
P/EPS -22.13 366.09 500.00 -34.48 -25.49 -45.47 1,300.00 -
  YoY % -106.04% -26.78% 1,550.12% -35.27% 43.94% -103.50% -
  Horiz. % -1.70% 28.16% 38.46% -2.65% -1.96% -3.50% 100.00%
EY -4.52 0.27 0.20 -2.90 -3.92 -2.20 0.08 -
  YoY % -1,774.07% 35.00% 106.90% 26.02% -78.18% -2,850.00% -
  Horiz. % -5,650.00% 337.50% 250.00% -3,625.00% -4,900.00% -2,750.00% 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 1.50 1.63 1.67 1.43 1.88 1.00 0.97 5.21%
  YoY % -7.98% -2.40% 16.78% -23.94% 88.00% 3.09% -
  Horiz. % 154.64% 168.04% 172.16% 147.42% 193.81% 103.09% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/12/12 31/03/12 31/12/11 30/09/09 CAGR
Date 29/06/18 29/03/18 19/12/17 28/02/13 30/05/12 29/02/12 30/11/09 -
Price 0.1200 0.1350 0.1400 0.1150 0.1200 0.1800 0.2900 -
P/RPS 4.50 4.36 6.33 63.23 23.92 33.03 30.76 -20.06%
  YoY % 3.21% -31.12% -89.99% 164.34% -27.58% 7.38% -
  Horiz. % 14.63% 14.17% 20.58% 205.56% 77.76% 107.38% 100.00%
P/EPS -22.13 380.17 466.67 -39.66 -20.39 -90.95 1,450.00 -
  YoY % -105.82% -18.54% 1,276.68% -94.51% 77.58% -106.27% -
  Horiz. % -1.53% 26.22% 32.18% -2.74% -1.41% -6.27% 100.00%
EY -4.52 0.26 0.21 -2.52 -4.90 -1.10 0.07 -
  YoY % -1,838.46% 23.81% 108.33% 48.57% -345.45% -1,671.43% -
  Horiz. % -6,457.14% 371.43% 300.00% -3,600.00% -7,000.00% -1,571.43% 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 1.50 1.69 1.56 1.64 1.50 2.00 1.08 3.90%
  YoY % -11.24% 8.33% -4.88% 9.33% -25.00% 85.19% -
  Horiz. % 138.89% 156.48% 144.44% 151.85% 138.89% 185.19% 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
 
 

601  379  610  828 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 1.03+0.185 
 YONGTAI 0.21+0.04 
 KANGER 0.18+0.01 
 TRIVE 0.0150.00 
 TOPBLDS 0.10+0.015 
 SAPNRG 0.12+0.005 
 KNM 0.2050.00 
 AT 0.185-0.01 
 FOCUS-WD 0.045+0.04 
 FINTEC 0.11+0.01 

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