[TECHNAX] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -45.64%
YoY- 123.39%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 33,385 137,876 99,463 66,211 34,214 274,766 205,321 -70.11%
PBT -14,245 -19,066 4,594 2,556 5,015 -241,899 -18,802 -16.85%
Tax -95 -622 -120 55 -212 1,292 532 -
NP -14,340 -19,688 4,474 2,611 4,803 -240,607 -18,270 -14.87%
-
NP to SH -14,340 -19,688 4,474 2,611 4,803 -240,607 -18,270 -14.87%
-
Tax Rate - - 2.61% -2.15% 4.23% - - -
Total Cost 47,725 157,564 94,989 63,600 29,411 515,373 223,591 -64.18%
-
Net Worth 193,691 207,063 230,478 227,190 231,634 227,545 451,656 -43.04%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 193,691 207,063 230,478 227,190 231,634 227,545 451,656 -43.04%
NOSH 339,810 339,448 338,939 339,090 340,638 339,620 339,591 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -42.95% -14.28% 4.50% 3.94% 14.04% -87.57% -8.90% -
ROE -7.40% -9.51% 1.94% 1.15% 2.07% -105.74% -4.05% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.82 40.62 29.35 19.53 10.04 80.90 60.46 -70.13%
EPS -4.22 -5.80 1.32 0.77 1.41 -70.84 -5.38 -14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.61 0.68 0.67 0.68 0.67 1.33 -43.06%
Adjusted Per Share Value based on latest NOSH - 337,230
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.81 57.03 41.14 27.39 14.15 113.66 84.93 -70.11%
EPS -5.93 -8.14 1.85 1.08 1.99 -99.53 -7.56 -14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8012 0.8566 0.9534 0.9398 0.9582 0.9413 1.8684 -43.04%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.46 0.29 0.33 0.59 0.64 0.58 0.43 -
P/RPS 4.68 0.71 1.12 3.02 6.37 0.72 0.71 250.34%
P/EPS -10.90 -5.00 25.00 76.62 45.39 -0.82 -7.99 22.93%
EY -9.17 -20.00 4.00 1.31 2.20 -122.15 -12.51 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.48 0.49 0.88 0.94 0.87 0.32 85.41%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/12/04 17/09/04 31/05/04 01/03/04 01/12/03 29/08/03 30/05/03 -
Price 0.49 0.54 0.31 0.54 0.61 0.73 0.49 -
P/RPS 4.99 1.33 1.06 2.77 6.07 0.90 0.81 234.94%
P/EPS -11.61 -9.31 23.48 70.13 43.26 -1.03 -9.11 17.49%
EY -8.61 -10.74 4.26 1.43 2.31 -97.05 -10.98 -14.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 0.46 0.81 0.90 1.09 0.37 75.19%

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