Highlights

[TDEX] YoY Quarter Result on 2018-07-31 [#1]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 28-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     - %    YoY -     -1,100.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 12,445 18,312 0 12,384 14,552 7,209 5,635 16.55%
  YoY % -32.04% 0.00% 0.00% -14.90% 101.86% 27.93% -
  Horiz. % 220.85% 324.97% 0.00% 219.77% 258.24% 127.93% 100.00%
PBT -1,318 -1,007 0 -887 516 1,084 446 -
  YoY % -30.88% 0.00% 0.00% -271.90% -52.40% 143.05% -
  Horiz. % -295.52% -225.78% 0.00% -198.88% 115.70% 243.05% 100.00%
Tax 0 0 0 0 -104 -205 -110 -
  YoY % 0.00% 0.00% 0.00% 0.00% 49.27% -86.36% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 94.55% 186.36% 100.00%
NP -1,318 -1,007 0 -887 412 879 336 -
  YoY % -30.88% 0.00% 0.00% -315.29% -53.13% 161.61% -
  Horiz. % -392.26% -299.70% 0.00% -263.99% 122.62% 261.61% 100.00%
NP to SH -1,105 -1,025 0 -780 78 69 35 -
  YoY % -7.80% 0.00% 0.00% -1,100.00% 13.04% 97.14% -
  Horiz. % -3,157.14% -2,928.57% 0.00% -2,228.57% 222.86% 197.14% 100.00%
Tax Rate - % - % - % - % 20.16 % 18.91 % 24.66 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 6.61% -23.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 81.75% 76.68% 100.00%
Total Cost 13,763 19,319 0 13,271 14,140 6,330 5,299 20.26%
  YoY % -28.76% 0.00% 0.00% -6.15% 123.38% 19.46% -
  Horiz. % 259.73% 364.58% 0.00% 250.44% 266.84% 119.46% 100.00%
Net Worth 30,683 35,425 - 38,045 35,100 30,856 24,500 4.45%
  YoY % -13.39% 0.00% 0.00% 8.39% 13.75% 25.95% -
  Horiz. % 125.24% 144.59% 0.00% 155.29% 143.27% 125.95% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 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
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 30,683 35,425 - 38,045 35,100 30,856 24,500 4.45%
  YoY % -13.39% 0.00% 0.00% 8.39% 13.75% 25.95% -
  Horiz. % 125.24% 144.59% 0.00% 155.29% 143.27% 125.95% 100.00%
NOSH 767,087 590,421 543,505 543,505 390,000 385,706 350,000 16.38%
  YoY % 29.92% 8.63% 0.00% 39.36% 1.11% 10.20% -
  Horiz. % 219.17% 168.69% 155.29% 155.29% 111.43% 110.20% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin -10.59 % -5.50 % - % -7.16 % 2.83 % 12.19 % 5.96 % -
  YoY % -92.55% 0.00% 0.00% -353.00% -76.78% 104.53% -
  Horiz. % -177.68% -92.28% 0.00% -120.13% 47.48% 204.53% 100.00%
ROE -3.60 % -2.89 % - % -2.05 % 0.22 % 0.22 % 0.14 % -
  YoY % -24.57% 0.00% 0.00% -1,031.82% 0.00% 57.14% -
  Horiz. % -2,571.43% -2,064.29% 0.00% -1,464.29% 157.14% 157.14% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 1.62 3.10 - 2.28 3.73 1.87 1.61 0.12%
  YoY % -47.74% 0.00% 0.00% -38.87% 99.47% 16.15% -
  Horiz. % 100.62% 192.55% 0.00% 141.61% 231.68% 116.15% 100.00%
EPS -0.14 -0.17 0.00 -0.14 0.02 0.02 0.01 -
  YoY % 17.65% 0.00% 0.00% -800.00% 0.00% 100.00% -
  Horiz. % -1,400.00% -1,700.00% 0.00% -1,400.00% 200.00% 200.00% 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 0.0400 0.0600 - 0.0700 0.0900 0.0800 0.0700 -10.25%
  YoY % -33.33% 0.00% 0.00% -22.22% 12.50% 14.29% -
  Horiz. % 57.14% 85.71% 0.00% 100.00% 128.57% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 1.62 2.39 - 1.61 1.90 0.94 0.73 16.66%
  YoY % -32.22% 0.00% 0.00% -15.26% 102.13% 28.77% -
  Horiz. % 221.92% 327.40% 0.00% 220.55% 260.27% 128.77% 100.00%
EPS -0.14 -0.13 0.00 -0.10 0.01 0.01 0.00 -
  YoY % -7.69% 0.00% 0.00% -1,100.00% 0.00% 0.00% -
  Horiz. % -1,400.00% -1,300.00% 0.00% -1,000.00% 100.00% 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 0.0400 0.0462 - 0.0496 0.0458 0.0402 0.0319 4.47%
  YoY % -13.42% 0.00% 0.00% 8.30% 13.93% 26.02% -
  Horiz. % 125.39% 144.83% 0.00% 155.49% 143.57% 126.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/09/20 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.1600 0.0550 0.1150 0.1150 0.1450 0.1550 0.1250 -
P/RPS 9.86 1.77 0.00 5.05 3.89 8.29 7.76 4.74%
  YoY % 457.06% 0.00% 0.00% 29.82% -53.08% 6.83% -
  Horiz. % 127.06% 22.81% 0.00% 65.08% 50.13% 106.83% 100.00%
P/EPS -111.07 -31.68 0.00 -80.13 725.00 866.44 1,250.00 -
  YoY % -250.60% 0.00% 0.00% -111.05% -16.32% -30.68% -
  Horiz. % -8.89% -2.53% 0.00% -6.41% 58.00% 69.32% 100.00%
EY -0.90 -3.16 0.00 -1.25 0.14 0.12 0.08 -
  YoY % 71.52% 0.00% 0.00% -992.86% 16.67% 50.00% -
  Horiz. % -1,125.00% -3,950.00% 0.00% -1,562.50% 175.00% 150.00% 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 4.00 0.92 0.00 1.64 1.61 1.94 1.79 16.82%
  YoY % 334.78% 0.00% 0.00% 1.86% -17.01% 8.38% -
  Horiz. % 223.46% 51.40% 0.00% 91.62% 89.94% 108.38% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 19/11/20 29/11/19 - 28/09/18 27/09/17 26/09/16 29/09/15 -
Price 0.2350 0.0600 0.0000 0.1150 0.1450 0.1650 0.1100 -
P/RPS 14.48 1.93 0.00 5.05 3.89 8.83 6.83 15.64%
  YoY % 650.26% 0.00% 0.00% 29.82% -55.95% 29.28% -
  Horiz. % 212.01% 28.26% 0.00% 73.94% 56.95% 129.28% 100.00%
P/EPS -163.14 -34.56 0.00 -80.13 725.00 922.34 1,100.00 -
  YoY % -372.05% 0.00% 0.00% -111.05% -21.40% -16.15% -
  Horiz. % -14.83% -3.14% 0.00% -7.28% 65.91% 83.85% 100.00%
EY -0.61 -2.89 0.00 -1.25 0.14 0.11 0.09 -
  YoY % 78.89% 0.00% 0.00% -992.86% 27.27% 22.22% -
  Horiz. % -677.78% -3,211.11% 0.00% -1,388.89% 155.56% 122.22% 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 5.88 1.00 0.00 1.64 1.61 2.06 1.57 29.08%
  YoY % 488.00% 0.00% 0.00% 1.86% -21.84% 31.21% -
  Horiz. % 374.52% 63.69% 0.00% 104.46% 102.55% 131.21% 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
 
 

688  397  563  770 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.28+0.11 
 SAPNRG 0.12+0.005 
 BINTAI 1.00+0.155 
 KANGER 0.18+0.01 
 KNM 0.21+0.005 
 TOPBLDS 0.10+0.015 
 TRIVE 0.0150.00 
 ARMADA 0.355+0.035 
 MTRONIC 0.120.00 
 AT 0.185-0.01 

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