Highlights

[TDEX] YoY Quarter Result on 2013-07-31 [#1]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 20-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jul-2013  [#1]
Profit Trend QoQ -     89.68%    YoY -     -35.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
Revenue 7,209 5,635 3,732 3,224 2,578 4,544 315 63.85%
  YoY % 27.93% 50.99% 15.76% 25.06% -43.27% 1,342.54% -
  Horiz. % 2,288.57% 1,788.89% 1,184.76% 1,023.49% 818.41% 1,442.54% 100.00%
PBT 1,084 446 118 -617 -456 1,010 -3,088 -
  YoY % 143.05% 277.97% 119.12% -35.31% -145.15% 132.71% -
  Horiz. % -35.10% -14.44% -3.82% 19.98% 14.77% -32.71% 100.00%
Tax -205 -110 -30 0 0 -1 -9 63.73%
  YoY % -86.36% -266.67% 0.00% 0.00% 0.00% 88.89% -
  Horiz. % 2,277.78% 1,222.22% 333.33% -0.00% -0.00% 11.11% 100.00%
NP 879 336 88 -617 -456 1,009 -3,097 -
  YoY % 161.61% 281.82% 114.26% -35.31% -145.19% 132.58% -
  Horiz. % -28.38% -10.85% -2.84% 19.92% 14.72% -32.58% 100.00%
NP to SH 69 35 88 -617 -456 1,009 -3,097 -
  YoY % 97.14% -60.23% 114.26% -35.31% -145.19% 132.58% -
  Horiz. % -2.23% -1.13% -2.84% 19.92% 14.72% -32.58% 100.00%
Tax Rate 18.91 % 24.66 % 25.42 % - % - % 0.10 % - % -
  YoY % -23.32% -2.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18,910.00% 24,660.00% 25,420.00% 0.00% 0.00% 100.00% -
Total Cost 6,330 5,299 3,644 3,841 3,034 3,535 3,412 10.24%
  YoY % 19.46% 45.42% -5.13% 26.60% -14.17% 3.60% -
  Horiz. % 185.52% 155.30% 106.80% 112.57% 88.92% 103.60% 100.00%
Net Worth 30,856 24,500 17,599 12,854 - 20,638 38,827 -3.56%
  YoY % 25.95% 39.20% 36.92% 0.00% 0.00% -46.84% -
  Horiz. % 79.47% 63.10% 45.33% 33.11% 0.00% 53.16% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 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
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
Net Worth 30,856 24,500 17,599 12,854 - 20,638 38,827 -3.56%
  YoY % 25.95% 39.20% 36.92% 0.00% 0.00% -46.84% -
  Horiz. % 79.47% 63.10% 45.33% 33.11% 0.00% 53.16% 100.00%
NOSH 385,706 350,000 293,333 257,083 253,333 229,318 191,172 11.71%
  YoY % 10.20% 19.32% 14.10% 1.48% 10.47% 19.95% -
  Horiz. % 201.76% 183.08% 153.44% 134.48% 132.52% 119.95% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
NP Margin 12.19 % 5.96 % 2.36 % -19.14 % -17.69 % 22.21 % -983.17 % -
  YoY % 104.53% 152.54% 112.33% -8.20% -179.65% 102.26% -
  Horiz. % -1.24% -0.61% -0.24% 1.95% 1.80% -2.26% 100.00%
ROE 0.22 % 0.14 % 0.50 % -4.80 % - % 4.89 % -7.98 % -
  YoY % 57.14% -72.00% 110.42% 0.00% 0.00% 161.28% -
  Horiz. % -2.76% -1.75% -6.27% 60.15% 0.00% -61.28% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
RPS 1.87 1.61 1.27 1.25 1.02 1.98 0.16 47.37%
  YoY % 16.15% 26.77% 1.60% 22.55% -48.48% 1,137.50% -
  Horiz. % 1,168.75% 1,006.25% 793.75% 781.25% 637.50% 1,237.50% 100.00%
EPS 0.02 0.01 0.03 -0.24 -0.18 0.44 -1.62 -
  YoY % 100.00% -66.67% 112.50% -33.33% -140.91% 127.16% -
  Horiz. % -1.23% -0.62% -1.85% 14.81% 11.11% -27.16% 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 0.0800 0.0700 0.0600 0.0500 - 0.0900 0.2031 -13.67%
  YoY % 14.29% 16.67% 20.00% 0.00% 0.00% -55.69% -
  Horiz. % 39.39% 34.47% 29.54% 24.62% 0.00% 44.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
RPS 0.94 0.73 0.49 0.42 0.34 0.59 0.04 64.54%
  YoY % 28.77% 48.98% 16.67% 23.53% -42.37% 1,375.00% -
  Horiz. % 2,350.00% 1,825.00% 1,225.00% 1,050.00% 850.00% 1,475.00% 100.00%
EPS 0.01 0.00 0.01 -0.08 -0.06 0.13 -0.40 -
  YoY % 0.00% 0.00% 112.50% -33.33% -146.15% 132.50% -
  Horiz. % -2.50% -0.00% -2.50% 20.00% 15.00% -32.50% 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 0.0402 0.0319 0.0229 0.0168 - 0.0269 0.0506 -3.56%
  YoY % 26.02% 39.30% 36.31% 0.00% 0.00% -46.84% -
  Horiz. % 79.45% 63.04% 45.26% 33.20% 0.00% 53.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 -
Price 0.1550 0.1250 0.1950 0.0850 0.1000 0.1300 0.2300 -
P/RPS 8.29 7.76 15.33 6.78 9.83 6.56 139.59 -35.94%
  YoY % 6.83% -49.38% 126.11% -31.03% 49.85% -95.30% -
  Horiz. % 5.94% 5.56% 10.98% 4.86% 7.04% 4.70% 100.00%
P/EPS 866.44 1,250.00 650.00 -35.42 -55.56 29.55 -14.20 -
  YoY % -30.68% 92.31% 1,935.12% 36.25% -288.02% 308.10% -
  Horiz. % -6,101.69% -8,802.82% -4,577.46% 249.44% 391.27% -208.10% 100.00%
EY 0.12 0.08 0.15 -2.82 -1.80 3.38 -7.04 -
  YoY % 50.00% -46.67% 105.32% -56.67% -153.25% 148.01% -
  Horiz. % -1.70% -1.14% -2.13% 40.06% 25.57% -48.01% 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 1.94 1.79 3.25 1.70 0.00 1.44 1.13 8.90%
  YoY % 8.38% -44.92% 91.18% 0.00% 0.00% 27.43% -
  Horiz. % 171.68% 158.41% 287.61% 150.44% 0.00% 127.43% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/03/11 31/03/10 CAGR
Date 26/09/16 29/09/15 26/09/14 20/09/13 - 30/05/11 10/05/10 -
Price 0.1650 0.1100 0.2100 0.1100 0.0000 0.0900 0.2300 -
P/RPS 8.83 6.83 16.51 8.77 0.00 4.54 139.59 -35.30%
  YoY % 29.28% -58.63% 88.26% 0.00% 0.00% -96.75% -
  Horiz. % 6.33% 4.89% 11.83% 6.28% 0.00% 3.25% 100.00%
P/EPS 922.34 1,100.00 700.00 -45.83 0.00 20.45 -14.20 -
  YoY % -16.15% 57.14% 1,627.38% 0.00% 0.00% 244.01% -
  Horiz. % -6,495.35% -7,746.48% -4,929.58% 322.75% -0.00% -144.01% 100.00%
EY 0.11 0.09 0.14 -2.18 0.00 4.89 -7.04 -
  YoY % 22.22% -35.71% 106.42% 0.00% 0.00% 169.46% -
  Horiz. % -1.56% -1.28% -1.99% 30.97% -0.00% -69.46% 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 2.06 1.57 3.50 2.20 0.00 1.00 1.13 9.93%
  YoY % 31.21% -55.14% 59.09% 0.00% 0.00% -11.50% -
  Horiz. % 182.30% 138.94% 309.73% 194.69% 0.00% 88.50% 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
 
 

669  390  579  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.265+0.095 
 BINTAI 1.01+0.165 
 KANGER 0.185+0.015 
 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