Highlights

[TDEX] YoY Quarter Result on 2013-10-31 [#2]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 13-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     115.56%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
Revenue 15,266 6,410 2,833 3,651 - 1,707 4,532 25.52%
  YoY % 138.16% 126.26% -22.40% 0.00% 0.00% -62.33% -
  Horiz. % 336.85% 141.44% 62.51% 80.56% 0.00% 37.67% 100.00%
PBT 1,170 292 87 96 - -1,646 1,247 -1.19%
  YoY % 300.68% 235.63% -9.38% 0.00% 0.00% -232.00% -
  Horiz. % 93.83% 23.42% 6.98% 7.70% 0.00% -132.00% 100.00%
Tax -29 30 -22 0 - 0 0 -
  YoY % -196.67% 236.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.82% -136.36% 100.00% - - - -
NP 1,141 322 65 96 - -1,646 1,247 -1.65%
  YoY % 254.35% 395.38% -32.29% 0.00% 0.00% -232.00% -
  Horiz. % 91.50% 25.82% 5.21% 7.70% 0.00% -132.00% 100.00%
NP to SH 73 20 65 96 - -1,646 1,247 -41.21%
  YoY % 265.00% -69.23% -32.29% 0.00% 0.00% -232.00% -
  Horiz. % 5.85% 1.60% 5.21% 7.70% 0.00% -132.00% 100.00%
Tax Rate 2.48 % -10.27 % 25.29 % - % - % - % - % -
  YoY % 124.15% -140.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.81% -40.61% 100.00% - - - -
Total Cost 14,125 6,088 2,768 3,555 - 3,353 3,285 31.39%
  YoY % 132.01% 119.94% -22.14% 0.00% 0.00% 2.07% -
  Horiz. % 429.98% 185.33% 84.26% 108.22% 0.00% 102.07% 100.00%
Net Worth 37,163 14,000 19,499 19,199 - 20,574 21,175 11.10%
  YoY % 165.46% -28.21% 1.56% 0.00% 0.00% -2.84% -
  Horiz. % 175.50% 66.11% 92.09% 90.67% 0.00% 97.16% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 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
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
Net Worth 37,163 14,000 19,499 19,199 - 20,574 21,175 11.10%
  YoY % 165.46% -28.21% 1.56% 0.00% 0.00% -2.84% -
  Horiz. % 175.50% 66.11% 92.09% 90.67% 0.00% 97.16% 100.00%
NOSH 412,933 200,000 325,000 320,000 251,600 257,187 235,283 11.10%
  YoY % 106.47% -38.46% 1.56% 27.19% -2.17% 9.31% -
  Horiz. % 175.50% 85.00% 138.13% 136.01% 106.94% 109.31% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
NP Margin 7.47 % 5.02 % 2.29 % 2.63 % - % -96.43 % 27.52 % -21.66%
  YoY % 48.80% 119.21% -12.93% 0.00% 0.00% -450.40% -
  Horiz. % 27.14% 18.24% 8.32% 9.56% 0.00% -350.40% 100.00%
ROE 0.20 % 0.14 % 0.33 % 0.50 % - % -8.00 % 5.89 % -46.91%
  YoY % 42.86% -57.58% -34.00% 0.00% 0.00% -235.82% -
  Horiz. % 3.40% 2.38% 5.60% 8.49% 0.00% -135.82% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
RPS 3.70 3.21 0.87 1.14 - 0.66 1.93 12.95%
  YoY % 15.26% 268.97% -23.68% 0.00% 0.00% -65.80% -
  Horiz. % 191.71% 166.32% 45.08% 59.07% 0.00% 34.20% 100.00%
EPS 0.02 0.01 0.02 0.03 - -0.64 0.53 -45.85%
  YoY % 100.00% -50.00% -33.33% 0.00% 0.00% -220.75% -
  Horiz. % 3.77% 1.89% 3.77% 5.66% 0.00% -120.75% 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 0.0900 0.0700 0.0600 0.0600 - 0.0800 0.0900 -
  YoY % 28.57% 16.67% 0.00% 0.00% 0.00% -11.11% -
  Horiz. % 100.00% 77.78% 66.67% 66.67% 0.00% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
RPS 1.99 0.84 0.37 0.48 - 0.22 0.59 25.55%
  YoY % 136.90% 127.03% -22.92% 0.00% 0.00% -62.71% -
  Horiz. % 337.29% 142.37% 62.71% 81.36% 0.00% 37.29% 100.00%
EPS 0.01 0.00 0.01 0.01 - -0.21 0.16 -40.49%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -231.25% -
  Horiz. % 6.25% 0.00% 6.25% 6.25% 0.00% -131.25% 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 0.0484 0.0183 0.0254 0.0250 - 0.0268 0.0276 11.09%
  YoY % 164.48% -27.95% 1.60% 0.00% 0.00% -2.90% -
  Horiz. % 175.36% 66.30% 92.03% 90.58% 0.00% 97.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 29/06/12 30/06/11 -
Price 0.1750 0.1200 0.2200 0.1350 0.0900 0.1200 0.0900 -
P/RPS 4.73 3.74 25.24 11.83 0.00 18.08 4.67 0.24%
  YoY % 26.47% -85.18% 113.36% 0.00% 0.00% 287.15% -
  Horiz. % 101.28% 80.09% 540.47% 253.32% 0.00% 387.15% 100.00%
P/EPS 989.91 1,200.00 1,100.00 450.00 0.00 -18.75 16.98 114.04%
  YoY % -17.51% 9.09% 144.44% 0.00% 0.00% -210.42% -
  Horiz. % 5,829.86% 7,067.14% 6,478.21% 2,650.18% 0.00% -110.42% 100.00%
EY 0.10 0.08 0.09 0.22 0.00 -5.33 5.89 -53.37%
  YoY % 25.00% -11.11% -59.09% 0.00% 0.00% -190.49% -
  Horiz. % 1.70% 1.36% 1.53% 3.74% 0.00% -90.49% 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 1.71 3.67 2.25 0.00 1.50 1.00 13.21%
  YoY % 13.45% -53.41% 63.11% 0.00% 0.00% 50.00% -
  Horiz. % 194.00% 171.00% 367.00% 225.00% 0.00% 150.00% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 30/06/12 30/06/11 CAGR
Date 20/12/16 28/12/15 19/12/14 13/12/13 - 17/08/12 26/08/11 -
Price 0.1500 0.1150 0.2150 0.1300 0.0000 0.1000 0.0800 -
P/RPS 4.06 3.59 24.66 11.39 0.00 15.07 4.15 -0.41%
  YoY % 13.09% -85.44% 116.51% 0.00% 0.00% 263.13% -
  Horiz. % 97.83% 86.51% 594.22% 274.46% 0.00% 363.13% 100.00%
P/EPS 848.49 1,150.00 1,075.00 433.33 0.00 -15.63 15.09 112.60%
  YoY % -26.22% 6.98% 148.08% 0.00% 0.00% -203.58% -
  Horiz. % 5,622.86% 7,620.94% 7,123.92% 2,871.64% 0.00% -103.58% 100.00%
EY 0.12 0.09 0.09 0.23 0.00 -6.40 6.63 -52.81%
  YoY % 33.33% 0.00% -60.87% 0.00% 0.00% -196.53% -
  Horiz. % 1.81% 1.36% 1.36% 3.47% 0.00% -96.53% 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 1.67 1.64 3.58 2.17 0.00 1.25 0.89 12.50%
  YoY % 1.83% -54.19% 64.98% 0.00% 0.00% 40.45% -
  Horiz. % 187.64% 184.27% 402.25% 243.82% 0.00% 140.45% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

727  396  551  744 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.28+0.11 
 SAPNRG 0.125+0.01 
 BINTAI 1.10+0.255 
 KANGER 0.18+0.01 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TOPBLDS 0.11+0.025 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 MTRONIC 0.120.00 

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