[TECHNAX] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 89.13%
YoY- 98.84%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 581,893 320,513 1,297,338 972,574 636,270 334,162 1,338,222 -42.69%
PBT 3,219 599 15,344 -835 -7,682 3,335 -82,861 -
Tax 0 0 0 0 0 0 0 -
NP 3,219 599 15,344 -835 -7,682 3,335 -82,861 -
-
NP to SH 3,219 599 15,344 -835 -7,682 3,335 -82,861 -
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% - -
Total Cost 578,674 319,914 1,281,994 973,409 643,952 330,827 1,421,083 -45.15%
-
Net Worth 684,607 684,607 695,830 662,161 639,715 639,715 617,269 7.16%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 684,607 684,607 695,830 662,161 639,715 639,715 617,269 7.16%
NOSH 1,122,308 1,122,308 1,122,308 1,122,308 1,122,308 1,122,308 1,122,308 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.55% 0.19% 1.18% -0.09% -1.21% 1.00% -6.19% -
ROE 0.47% 0.09% 2.21% -0.13% -1.20% 0.52% -13.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.85 28.56 115.60 86.66 56.69 29.77 119.24 -42.69%
EPS 0.29 0.05 1.37 -0.07 -0.68 0.30 -7.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.62 0.59 0.57 0.57 0.55 7.16%
Adjusted Per Share Value based on latest NOSH - 1,122,308
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 247.48 136.31 551.76 413.64 270.61 142.12 569.15 -42.69%
EPS 1.37 0.25 6.53 -0.36 -3.27 1.42 -35.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9116 2.9116 2.9594 2.8162 2.7207 2.7207 2.6253 7.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.145 0.145 0.135 0.15 0.16 0.18 0.14 -
P/RPS 0.28 0.51 0.12 0.17 0.28 0.60 0.12 76.19%
P/EPS 50.55 271.68 9.87 -201.61 -23.38 60.57 -1.90 -
EY 1.98 0.37 10.13 -0.50 -4.28 1.65 -52.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.22 0.25 0.28 0.32 0.25 -2.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 27/02/14 27/11/13 26/08/13 17/05/13 25/02/13 -
Price 0.155 0.14 0.15 0.14 0.145 0.18 0.165 -
P/RPS 0.30 0.49 0.13 0.16 0.26 0.60 0.14 66.44%
P/EPS 54.04 262.31 10.97 -188.17 -21.18 60.57 -2.23 -
EY 1.85 0.38 9.11 -0.53 -4.72 1.65 -44.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.24 0.24 0.25 0.32 0.30 -11.47%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment