[TECHNAX] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -4436.15%
YoY- -166.44%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,280,293 962,545 612,711 310,950 1,455,060 1,222,157 725,224 45.91%
PBT -20,862 -18,441 -36,911 -23,632 1,027 99,448 85,513 -
Tax 227 0 0 0 -482 -15,253 -13,029 -
NP -20,635 -18,441 -36,911 -23,632 545 84,195 72,484 -
-
NP to SH -20,635 -18,441 -36,911 -23,632 545 84,195 72,484 -
-
Tax Rate - - - - 46.93% 15.34% 15.24% -
Total Cost 1,300,928 980,986 649,622 334,582 1,454,515 1,137,962 652,740 58.17%
-
Net Worth 728,953 742,137 740,463 772,800 741,199 841,950 796,650 -5.73%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 217 - - -
Div Payout % - - - - 40.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 728,953 742,137 740,463 772,800 741,199 841,950 796,650 -5.73%
NOSH 1,121,467 1,124,451 1,121,914 1,120,000 1,089,999 1,122,600 1,122,043 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.61% -1.92% -6.02% -7.60% 0.04% 6.89% 9.99% -
ROE -2.83% -2.48% -4.98% -3.06% 0.07% 10.00% 9.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 114.16 85.60 54.61 27.76 133.49 108.87 64.63 45.97%
EPS -1.84 -1.64 -3.29 -2.11 0.05 7.50 6.46 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.65 0.66 0.66 0.69 0.68 0.75 0.71 -5.70%
Adjusted Per Share Value based on latest NOSH - 1,120,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 544.51 409.37 260.59 132.25 618.84 519.79 308.44 45.91%
EPS -8.78 -7.84 -15.70 -10.05 0.23 35.81 30.83 -
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 3.1003 3.1563 3.1492 3.2867 3.1523 3.5808 3.3882 -5.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.50 0.50 0.19 0.22 0.38 0.64 -
P/RPS 0.44 0.58 0.92 0.68 0.16 0.35 0.99 -41.67%
P/EPS -27.17 -30.49 -15.20 -9.00 440.00 5.07 9.91 -
EY -3.68 -3.28 -6.58 -11.11 0.23 19.74 10.09 -
DY 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
P/NAPS 0.77 0.76 0.76 0.28 0.32 0.51 0.90 -9.85%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 13/11/09 17/08/09 28/05/09 25/02/09 11/11/08 22/08/08 -
Price 0.49 0.51 0.55 0.46 0.22 0.31 0.55 -
P/RPS 0.43 0.60 1.01 1.66 0.16 0.28 0.85 -36.43%
P/EPS -26.63 -31.10 -16.72 -21.80 440.00 4.13 8.51 -
EY -3.76 -3.22 -5.98 -4.59 0.23 24.19 11.75 -
DY 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
P/NAPS 0.75 0.77 0.83 0.67 0.32 0.41 0.77 -1.73%

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