Highlights

[TDEX] YoY Quarter Result on 2018-10-31 [#0]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 28-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
31-Oct-2018
Profit Trend QoQ -     - %    YoY -     -1,370.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
Revenue 10,318 15,085 0 10,536 16,845 14,500 471 62.83%
  YoY % -31.60% 0.00% 0.00% -37.45% 16.17% 2,978.56% -
  Horiz. % 2,190.66% 3,202.76% 0.00% 2,236.94% 3,576.43% 3,078.56% 100.00%
PBT -4,361 -1,922 0 737 289 -2,910 -751 32.03%
  YoY % -126.90% 0.00% 0.00% 155.02% 109.93% -287.48% -
  Horiz. % 580.69% 255.93% -0.00% -98.14% -38.48% 387.48% 100.00%
Tax 0 0 0 -121 -100 -201 0 -
  YoY % 0.00% 0.00% 0.00% -21.00% 50.25% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 60.20% 49.75% 100.00% -
NP -4,361 -1,922 0 616 189 -3,111 -751 32.03%
  YoY % -126.90% 0.00% 0.00% 225.93% 106.08% -314.25% -
  Horiz. % 580.69% 255.93% -0.00% -82.02% -25.17% 414.25% 100.00%
NP to SH -4,188 -1,817 0 143 193 -2,947 -751 31.18%
  YoY % -130.49% 0.00% 0.00% -25.91% 106.55% -292.41% -
  Horiz. % 557.66% 241.94% -0.00% -19.04% -25.70% 392.41% 100.00%
Tax Rate - % - % - % 16.42 % 34.60 % - % - % -
  YoY % 0.00% 0.00% 0.00% -52.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 47.46% 100.00% - -
Total Cost 14,679 17,007 0 9,920 16,656 17,611 1,222 48.09%
  YoY % -13.69% 0.00% 0.00% -40.44% -5.42% 1,341.16% -
  Horiz. % 1,201.23% 1,391.73% 0.00% 811.78% 1,363.01% 1,441.16% 100.00%
Net Worth 35,425 41,329 43,480 42,900 43,480 43,480 18,127 11.16%
  YoY % -14.29% -4.95% 1.35% -1.33% 0.00% 139.86% -
  Horiz. % 195.42% 227.99% 239.86% 236.66% 239.86% 239.86% 100.00%
Dividend
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 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
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
Net Worth 35,425 41,329 43,480 42,900 43,480 43,480 18,127 11.16%
  YoY % -14.29% -4.95% 1.35% -1.33% 0.00% 139.86% -
  Horiz. % 195.42% 227.99% 239.86% 236.66% 239.86% 239.86% 100.00%
NOSH 590,421 590,421 543,505 476,666 543,505 543,505 258,965 13.90%
  YoY % 0.00% 8.63% 14.02% -12.30% 0.00% 109.88% -
  Horiz. % 227.99% 227.99% 209.88% 184.07% 209.88% 209.88% 100.00%
Ratio Analysis
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
NP Margin -42.27 % -12.74 % - % 5.85 % 1.12 % -21.46 % -159.45 % -18.92%
  YoY % -231.79% 0.00% 0.00% 422.32% 105.22% 86.54% -
  Horiz. % 26.51% 7.99% 0.00% -3.67% -0.70% 13.46% 100.00%
ROE -11.82 % -4.40 % - % 0.33 % 0.44 % -6.78 % -4.14 % 18.02%
  YoY % -168.64% 0.00% 0.00% -25.00% 106.49% -63.77% -
  Horiz. % 285.51% 106.28% 0.00% -7.97% -10.63% 163.77% 100.00%
Per Share
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
RPS 1.75 2.55 - 2.21 3.10 2.67 0.18 43.22%
  YoY % -31.37% 0.00% 0.00% -28.71% 16.10% 1,383.33% -
  Horiz. % 972.22% 1,416.67% 0.00% 1,227.78% 1,722.22% 1,483.33% 100.00%
EPS -0.71 -0.31 0.00 0.03 0.04 -0.54 -0.29 15.19%
  YoY % -129.03% 0.00% 0.00% -25.00% 107.41% -86.21% -
  Horiz. % 244.83% 106.90% -0.00% -10.34% -13.79% 186.21% 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 0.0600 0.0700 0.0800 0.0900 0.0800 0.0800 0.0700 -2.41%
  YoY % -14.29% -12.50% -11.11% 12.50% 0.00% 14.29% -
  Horiz. % 85.71% 100.00% 114.29% 128.57% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,087
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
RPS 1.35 1.97 - 1.37 2.20 1.89 0.06 63.52%
  YoY % -31.47% 0.00% 0.00% -37.73% 16.40% 3,050.00% -
  Horiz. % 2,250.00% 3,283.33% 0.00% 2,283.33% 3,666.67% 3,150.00% 100.00%
EPS -0.55 -0.24 0.00 0.02 0.03 -0.38 -0.10 30.90%
  YoY % -129.17% 0.00% 0.00% -33.33% 107.89% -280.00% -
  Horiz. % 550.00% 240.00% -0.00% -20.00% -30.00% 380.00% 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 0.0462 0.0539 0.0567 0.0559 0.0567 0.0567 0.0236 11.19%
  YoY % -14.29% -4.94% 1.43% -1.41% 0.00% 140.25% -
  Horiz. % 195.76% 228.39% 240.25% 236.86% 240.25% 240.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
Date 30/04/19 31/10/18 29/06/18 31/10/17 30/01/18 30/04/18 31/12/12 -
Price 0.0700 0.1150 0.1200 0.1500 0.1300 0.1200 0.1000 -
P/RPS 4.01 4.50 0.00 6.79 4.19 4.50 54.98 -33.87%
  YoY % -10.89% 0.00% 0.00% 62.05% -6.89% -91.82% -
  Horiz. % 7.29% 8.18% 0.00% 12.35% 7.62% 8.18% 100.00%
P/EPS -9.87 -37.37 0.00 500.00 366.09 -22.13 -34.48 -17.93%
  YoY % 73.59% 0.00% 0.00% 36.58% 1,754.27% 35.82% -
  Horiz. % 28.63% 108.38% -0.00% -1,450.12% -1,061.75% 64.18% 100.00%
EY -10.13 -2.68 0.00 0.20 0.27 -4.52 -2.90 21.84%
  YoY % -277.99% 0.00% 0.00% -25.93% 105.97% -55.86% -
  Horiz. % 349.31% 92.41% -0.00% -6.90% -9.31% 155.86% 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 1.17 1.64 1.50 1.67 1.63 1.50 1.43 -3.12%
  YoY % -28.66% 9.33% -10.18% 2.45% 8.67% 4.90% -
  Horiz. % 81.82% 114.69% 104.90% 116.78% 113.99% 104.90% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/10/18 30/06/18 31/10/17 31/01/18 30/04/18 31/12/12 CAGR
Date 27/06/19 28/12/18 - 19/12/17 29/03/18 29/06/18 28/02/13 -
Price 0.0750 0.1000 0.0000 0.1400 0.1350 0.1200 0.1150 -
P/RPS 4.29 3.91 0.00 6.33 4.36 4.50 63.23 -34.62%
  YoY % 9.72% 0.00% 0.00% 45.18% -3.11% -92.88% -
  Horiz. % 6.78% 6.18% 0.00% 10.01% 6.90% 7.12% 100.00%
P/EPS -10.57 -32.49 0.00 466.67 380.17 -22.13 -39.66 -18.85%
  YoY % 67.47% 0.00% 0.00% 22.75% 1,817.89% 44.20% -
  Horiz. % 26.65% 81.92% -0.00% -1,176.68% -958.57% 55.80% 100.00%
EY -9.46 -3.08 0.00 0.21 0.26 -4.52 -2.52 23.24%
  YoY % -207.14% 0.00% 0.00% -19.23% 105.75% -79.37% -
  Horiz. % 375.40% 122.22% -0.00% -8.33% -10.32% 179.37% 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 1.25 1.43 0.00 1.56 1.69 1.50 1.64 -4.20%
  YoY % -12.59% 0.00% 0.00% -7.69% 12.67% -8.54% -
  Horiz. % 76.22% 87.20% 0.00% 95.12% 103.05% 91.46% 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