Highlights

[TDEX] YoY Quarter Result on 2018-01-31 [#0]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 29-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
31-Jan-2018
Profit Trend QoQ -     34.97%    YoY -     20.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/10/18 30/06/18 31/01/18 31/12/12 31/03/13 31/03/12 CAGR
Revenue 18,329 15,085 0 16,845 471 1,261 1,274 47.66%
  YoY % 21.50% 0.00% 0.00% 3,476.43% -62.65% -1.02% -
  Horiz. % 1,438.70% 1,184.07% 0.00% 1,322.21% 36.97% 98.98% 100.00%
PBT -1,861 -1,922 0 289 -751 894 -1,498 3.22%
  YoY % 3.17% 0.00% 0.00% 138.48% -184.00% 159.68% -
  Horiz. % 124.23% 128.30% -0.00% -19.29% 50.13% -59.68% 100.00%
Tax 50 0 0 -100 0 31 4 44.66%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 675.00% -
  Horiz. % 1,250.00% 0.00% 0.00% -2,500.00% 0.00% 775.00% 100.00%
NP -1,811 -1,922 0 189 -751 925 -1,494 2.85%
  YoY % 5.78% 0.00% 0.00% 125.17% -181.19% 161.91% -
  Horiz. % 121.22% 128.65% -0.00% -12.65% 50.27% -61.91% 100.00%
NP to SH -1,498 -1,817 0 193 -751 925 -1,494 0.04%
  YoY % 17.56% 0.00% 0.00% 125.70% -181.19% 161.91% -
  Horiz. % 100.27% 121.62% -0.00% -12.92% 50.27% -61.91% 100.00%
Tax Rate - % - % - % 34.60 % - % -3.47 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -997.12% 0.00% 100.00% -
Total Cost 20,140 17,007 0 16,656 1,222 336 2,768 33.66%
  YoY % 18.42% 0.00% 0.00% 1,263.01% 263.69% -87.86% -
  Horiz. % 727.60% 614.41% 0.00% 601.73% 44.15% 12.14% 100.00%
Net Worth 41,329 41,329 43,480 43,480 18,127 20,555 20,311 10.94%
  YoY % 0.00% -4.95% 0.00% 139.86% -11.81% 1.20% -
  Horiz. % 203.47% 203.47% 214.06% 214.06% 89.25% 101.20% 100.00%
Dividend
31/01/19 31/10/18 30/06/18 31/01/18 31/12/12 31/03/13 31/03/12 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
31/01/19 31/10/18 30/06/18 31/01/18 31/12/12 31/03/13 31/03/12 CAGR
Net Worth 41,329 41,329 43,480 43,480 18,127 20,555 20,311 10.94%
  YoY % 0.00% -4.95% 0.00% 139.86% -11.81% 1.20% -
  Horiz. % 203.47% 203.47% 214.06% 214.06% 89.25% 101.20% 100.00%
NOSH 590,421 590,421 543,505 543,505 258,965 256,944 253,898 13.13%
  YoY % 0.00% 8.63% 0.00% 109.88% 0.79% 1.20% -
  Horiz. % 232.54% 232.54% 214.06% 214.06% 102.00% 101.20% 100.00%
Ratio Analysis
31/01/19 31/10/18 30/06/18 31/01/18 31/12/12 31/03/13 31/03/12 CAGR
NP Margin -9.88 % -12.74 % - % 1.12 % -159.45 % 73.35 % -117.27 % -30.35%
  YoY % 22.45% 0.00% 0.00% 100.70% -317.38% 162.55% -
  Horiz. % 8.43% 10.86% 0.00% -0.96% 135.97% -62.55% 100.00%
ROE -3.62 % -4.40 % - % 0.44 % -4.14 % 4.50 % -7.36 % -9.85%
  YoY % 17.73% 0.00% 0.00% 110.63% -192.00% 161.14% -
  Horiz. % 49.18% 59.78% 0.00% -5.98% 56.25% -61.14% 100.00%
Per Share
31/01/19 31/10/18 30/06/18 31/01/18 31/12/12 31/03/13 31/03/12 CAGR
RPS 3.10 2.55 - 3.10 0.18 0.49 0.50 30.57%
  YoY % 21.57% 0.00% 0.00% 1,622.22% -63.27% -2.00% -
  Horiz. % 620.00% 510.00% 0.00% 620.00% 36.00% 98.00% 100.00%
EPS -0.25 -0.31 0.00 0.04 -0.29 0.36 -0.59 -11.80%
  YoY % 19.35% 0.00% 0.00% 113.79% -180.56% 161.02% -
  Horiz. % 42.37% 52.54% -0.00% -6.78% 49.15% -61.02% 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 0.0700 0.0700 0.0800 0.0800 0.0700 0.0800 0.0800 -1.93%
  YoY % 0.00% -12.50% 0.00% 14.29% -12.50% 0.00% -
  Horiz. % 87.50% 87.50% 100.00% 100.00% 87.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/01/19 31/10/18 30/06/18 31/01/18 31/12/12 31/03/13 31/03/12 CAGR
RPS 2.39 1.97 - 2.20 0.06 0.16 0.17 47.16%
  YoY % 21.32% 0.00% 0.00% 3,566.67% -62.50% -5.88% -
  Horiz. % 1,405.88% 1,158.82% 0.00% 1,294.12% 35.29% 94.12% 100.00%
EPS -0.20 -0.24 0.00 0.03 -0.10 0.12 -0.19 0.75%
  YoY % 16.67% 0.00% 0.00% 130.00% -183.33% 163.16% -
  Horiz. % 105.26% 126.32% -0.00% -15.79% 52.63% -63.16% 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 0.0539 0.0539 0.0567 0.0567 0.0236 0.0268 0.0265 10.94%
  YoY % 0.00% -4.94% 0.00% 140.25% -11.94% 1.13% -
  Horiz. % 203.40% 203.40% 213.96% 213.96% 89.06% 101.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 30/06/18 31/01/18 31/12/12 31/03/13 31/03/12 CAGR
Date 31/01/19 31/10/18 29/06/18 30/01/18 31/12/12 29/03/13 30/03/12 -
Price 0.1100 0.1150 0.1200 0.1300 0.1000 0.1100 0.1500 -
P/RPS 3.54 4.50 0.00 4.19 54.98 22.41 29.89 -26.79%
  YoY % -21.33% 0.00% 0.00% -92.38% 145.34% -25.03% -
  Horiz. % 11.84% 15.06% 0.00% 14.02% 183.94% 74.97% 100.00%
P/EPS -43.36 -37.37 0.00 366.09 -34.48 30.56 -25.49 8.08%
  YoY % -16.03% 0.00% 0.00% 1,161.75% -212.83% 219.89% -
  Horiz. % 170.11% 146.61% -0.00% -1,436.21% 135.27% -119.89% 100.00%
EY -2.31 -2.68 0.00 0.27 -2.90 3.27 -3.92 -7.44%
  YoY % 13.81% 0.00% 0.00% 109.31% -188.69% 183.42% -
  Horiz. % 58.93% 68.37% -0.00% -6.89% 73.98% -83.42% 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 1.57 1.64 1.50 1.63 1.43 1.38 1.88 -2.60%
  YoY % -4.27% 9.33% -7.98% 13.99% 3.62% -26.60% -
  Horiz. % 83.51% 87.23% 79.79% 86.70% 76.06% 73.40% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 30/06/18 31/01/18 31/12/12 31/03/13 31/03/12 CAGR
Date 22/03/19 28/12/18 - 29/03/18 28/02/13 31/05/13 30/05/12 -
Price 0.0700 0.1000 0.0000 0.1350 0.1150 0.1100 0.1200 -
P/RPS 2.25 3.91 0.00 4.36 63.23 22.41 23.92 -29.22%
  YoY % -42.46% 0.00% 0.00% -93.10% 182.15% -6.31% -
  Horiz. % 9.41% 16.35% 0.00% 18.23% 264.34% 93.69% 100.00%
P/EPS -27.59 -32.49 0.00 380.17 -39.66 30.56 -20.39 4.52%
  YoY % 15.08% 0.00% 0.00% 1,058.57% -229.78% 249.88% -
  Horiz. % 135.31% 159.34% -0.00% -1,864.49% 194.51% -149.88% 100.00%
EY -3.62 -3.08 0.00 0.26 -2.52 3.27 -4.90 -4.33%
  YoY % -17.53% 0.00% 0.00% 110.32% -177.06% 166.73% -
  Horiz. % 73.88% 62.86% -0.00% -5.31% 51.43% -66.73% 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 1.00 1.43 0.00 1.69 1.64 1.38 1.50 -5.75%
  YoY % -30.07% 0.00% 0.00% 3.05% 18.84% -8.00% -
  Horiz. % 66.67% 95.33% 0.00% 112.67% 109.33% 92.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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