Highlights

[TDEX] YoY Quarter Result on 2016-10-31 [#2]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 20-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     5.80%    YoY -     265.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 CAGR
Revenue 17,041 0 15,266 6,410 2,833 3,651 3,651 29.26%
  YoY % 0.00% 0.00% 138.16% 126.26% -22.40% 0.00% -
  Horiz. % 466.75% 0.00% 418.13% 175.57% 77.60% 100.00% 100.00%
PBT -1,078 0 1,170 292 87 96 96 -
  YoY % 0.00% 0.00% 300.68% 235.63% -9.38% 0.00% -
  Horiz. % -1,122.92% 0.00% 1,218.75% 304.17% 90.62% 100.00% 100.00%
Tax 0 0 -29 30 -22 0 0 -
  YoY % 0.00% 0.00% -196.67% 236.36% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 131.82% -136.36% 100.00% - -
NP -1,078 0 1,141 322 65 96 96 -
  YoY % 0.00% 0.00% 254.35% 395.38% -32.29% 0.00% -
  Horiz. % -1,122.92% 0.00% 1,188.54% 335.42% 67.71% 100.00% 100.00%
NP to SH -964 0 73 20 65 96 96 -
  YoY % 0.00% 0.00% 265.00% -69.23% -32.29% 0.00% -
  Horiz. % -1,004.17% 0.00% 76.04% 20.83% 67.71% 100.00% 100.00%
Tax Rate - % - % 2.48 % -10.27 % 25.29 % - % - % -
  YoY % 0.00% 0.00% 124.15% -140.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 9.81% -40.61% 100.00% - -
Total Cost 18,119 0 14,125 6,088 2,768 3,555 3,555 31.17%
  YoY % 0.00% 0.00% 132.01% 119.94% -22.14% 0.00% -
  Horiz. % 509.68% 0.00% 397.33% 171.25% 77.86% 100.00% 100.00%
Net Worth 29,521 - 37,163 14,000 19,499 19,199 - -
  YoY % 0.00% 0.00% 165.46% -28.21% 1.56% 0.00% -
  Horiz. % 153.76% 0.00% 193.56% 72.92% 101.56% 100.00% -
Dividend
31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 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
31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 CAGR
Net Worth 29,521 - 37,163 14,000 19,499 19,199 - -
  YoY % 0.00% 0.00% 165.46% -28.21% 1.56% 0.00% -
  Horiz. % 153.76% 0.00% 193.56% 72.92% 101.56% 100.00% -
NOSH 590,421 590,421 412,933 200,000 325,000 320,000 320,000 10.74%
  YoY % 0.00% 42.98% 106.47% -38.46% 1.56% 0.00% -
  Horiz. % 184.51% 184.51% 129.04% 62.50% 101.56% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 CAGR
NP Margin -6.33 % - % 7.47 % 5.02 % 2.29 % 2.63 % 2.63 % -
  YoY % 0.00% 0.00% 48.80% 119.21% -12.93% 0.00% -
  Horiz. % -240.68% 0.00% 284.03% 190.87% 87.07% 100.00% 100.00%
ROE -3.27 % - % 0.20 % 0.14 % 0.33 % 0.50 % - % -
  YoY % 0.00% 0.00% 42.86% -57.58% -34.00% 0.00% -
  Horiz. % -654.00% 0.00% 40.00% 28.00% 66.00% 100.00% -
Per Share
31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 CAGR
RPS 2.89 - 3.70 3.21 0.87 1.14 1.14 16.76%
  YoY % 0.00% 0.00% 15.26% 268.97% -23.68% 0.00% -
  Horiz. % 253.51% 0.00% 324.56% 281.58% 76.32% 100.00% 100.00%
EPS -0.16 0.00 0.02 0.01 0.02 0.03 0.03 -
  YoY % 0.00% 0.00% 100.00% -50.00% -33.33% 0.00% -
  Horiz. % -533.33% 0.00% 66.67% 33.33% 66.67% 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 0.0500 - 0.0900 0.0700 0.0600 0.0600 - -
  YoY % 0.00% 0.00% 28.57% 16.67% 0.00% 0.00% -
  Horiz. % 83.33% 0.00% 150.00% 116.67% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 767,087
31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 CAGR
RPS 2.22 - 1.99 0.84 0.37 0.48 0.48 29.06%
  YoY % 0.00% 0.00% 136.90% 127.03% -22.92% 0.00% -
  Horiz. % 462.50% 0.00% 414.58% 175.00% 77.08% 100.00% 100.00%
EPS -0.13 0.00 0.01 0.00 0.01 0.01 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,300.00% 0.00% 100.00% 0.00% 100.00% 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 0.0385 - 0.0484 0.0183 0.0254 0.0250 - -
  YoY % 0.00% 0.00% 164.48% -27.95% 1.60% 0.00% -
  Horiz. % 154.00% 0.00% 193.60% 73.20% 101.60% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 CAGR
Date 31/12/19 31/12/18 31/10/16 30/10/15 31/10/14 31/10/13 31/12/13 -
Price 0.0550 0.1000 0.1750 0.1200 0.2200 0.1350 0.1250 -
P/RPS 1.91 0.00 4.73 3.74 25.24 11.83 10.96 -25.25%
  YoY % 0.00% 0.00% 26.47% -85.18% 113.36% 7.94% -
  Horiz. % 17.43% 0.00% 43.16% 34.12% 230.29% 107.94% 100.00%
P/EPS -33.69 0.00 989.91 1,200.00 1,100.00 450.00 416.67 -
  YoY % 0.00% 0.00% -17.51% 9.09% 144.44% 8.00% -
  Horiz. % -8.09% 0.00% 237.58% 288.00% 264.00% 108.00% 100.00%
EY -2.97 0.00 0.10 0.08 0.09 0.22 0.24 -
  YoY % 0.00% 0.00% 25.00% -11.11% -59.09% -8.33% -
  Horiz. % -1,237.50% 0.00% 41.67% 33.33% 37.50% 91.67% 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 1.10 0.00 1.94 1.71 3.67 2.25 0.00 -
  YoY % 0.00% 0.00% 13.45% -53.41% 63.11% 0.00% -
  Horiz. % 48.89% 0.00% 86.22% 76.00% 163.11% 100.00% -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/10/16 31/10/15 31/10/14 31/10/13 31/12/13 CAGR
Date 25/02/20 - 20/12/16 28/12/15 19/12/14 13/12/13 - -
Price 0.0550 0.0000 0.1500 0.1150 0.2150 0.1300 0.0000 -
P/RPS 1.91 0.00 4.06 3.59 24.66 11.39 0.00 -
  YoY % 0.00% 0.00% 13.09% -85.44% 116.51% 0.00% -
  Horiz. % 16.77% 0.00% 35.65% 31.52% 216.51% 100.00% -
P/EPS -33.69 0.00 848.49 1,150.00 1,075.00 433.33 0.00 -
  YoY % 0.00% 0.00% -26.22% 6.98% 148.08% 0.00% -
  Horiz. % -7.77% 0.00% 195.81% 265.39% 248.08% 100.00% -
EY -2.97 0.00 0.12 0.09 0.09 0.23 0.00 -
  YoY % 0.00% 0.00% 33.33% 0.00% -60.87% 0.00% -
  Horiz. % -1,291.30% 0.00% 52.17% 39.13% 39.13% 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 1.10 0.00 1.67 1.64 3.58 2.17 0.00 -
  YoY % 0.00% 0.00% 1.83% -54.19% 64.98% 0.00% -
  Horiz. % 50.69% 0.00% 76.96% 75.58% 164.98% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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