[TECHNAX] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 41.56%
YoY- 10.9%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,222,157 725,224 290,798 852,733 619,358 395,378 185,361 250.41%
PBT 99,448 85,513 41,929 151,947 107,711 60,758 22,339 169.88%
Tax -15,253 -13,029 -6,362 -24,425 -17,630 -10,558 -4,642 120.54%
NP 84,195 72,484 35,567 127,522 90,081 50,200 17,697 182.07%
-
NP to SH 84,195 72,484 35,567 127,522 90,081 50,200 17,697 182.07%
-
Tax Rate 15.34% 15.24% 15.17% 16.07% 16.37% 17.38% 20.78% -
Total Cost 1,137,962 652,740 255,231 725,211 529,277 345,178 167,664 257.22%
-
Net Worth 841,950 796,650 762,951 673,939 628,711 561,058 446,638 52.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 841,950 796,650 762,951 673,939 628,711 561,058 446,638 52.42%
NOSH 1,122,600 1,122,043 1,121,987 1,053,030 1,030,675 984,313 842,714 21.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.89% 9.99% 12.23% 14.95% 14.54% 12.70% 9.55% -
ROE 10.00% 9.10% 4.66% 18.92% 14.33% 8.95% 3.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 108.87 64.63 25.92 80.98 60.09 40.17 22.00 189.55%
EPS 7.50 6.46 3.17 12.11 8.74 5.10 2.10 133.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.71 0.68 0.64 0.61 0.57 0.53 25.96%
Adjusted Per Share Value based on latest NOSH - 1,121,017
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 519.79 308.44 123.68 362.67 263.41 168.15 78.83 250.42%
EPS 35.81 30.83 15.13 54.24 38.31 21.35 7.53 181.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5808 3.3882 3.2448 2.8663 2.6739 2.3862 1.8996 52.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.64 0.60 0.77 1.07 1.49 1.41 -
P/RPS 0.35 0.99 2.31 0.95 1.78 3.71 6.41 -85.53%
P/EPS 5.07 9.91 18.93 6.36 12.24 29.22 67.14 -82.05%
EY 19.74 10.09 5.28 15.73 8.17 3.42 1.49 457.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.90 0.88 1.20 1.75 2.61 2.66 -66.64%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 22/08/08 23/05/08 27/02/08 21/11/07 28/08/07 31/05/07 -
Price 0.31 0.55 0.73 0.67 0.79 0.94 1.44 -
P/RPS 0.28 0.85 2.82 0.83 1.31 2.34 6.55 -87.70%
P/EPS 4.13 8.51 23.03 5.53 9.04 18.43 68.57 -84.55%
EY 24.19 11.75 4.34 18.07 11.06 5.43 1.46 546.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.77 1.07 1.05 1.30 1.65 2.72 -71.57%

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