[TECHNAX] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.08%
YoY- 199.91%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 185,361 186,315 186,676 182,531 175,133 2,933 33,858 210.94%
PBT 22,339 30,395 27,276 28,669 28,645 -14,202 -7,401 -
Tax -4,642 0 0 0 0 -296 -230 642.64%
NP 17,697 30,395 27,276 28,669 28,645 -14,498 -7,631 -
-
NP to SH 17,697 30,395 27,276 28,669 28,645 -14,498 -7,631 -
-
Tax Rate 20.78% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 167,664 155,920 159,400 153,862 146,488 17,431 41,489 153.92%
-
Net Worth 446,638 -377,257 -366,287 0 0 -152,789 172,969 88.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 446,638 -377,257 -366,287 0 0 -152,789 172,969 88.32%
NOSH 842,714 339,871 339,154 339,539 338,400 339,531 339,155 83.55%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.55% 16.31% 14.61% 15.71% 16.36% -494.31% -22.54% -
ROE 3.96% 0.00% 0.00% 0.00% 0.00% 0.00% -4.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.00 54.82 55.04 53.76 51.75 0.86 9.98 69.46%
EPS 2.10 3.80 3.41 3.58 3.58 -4.27 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 -1.11 -1.08 0.00 0.00 -0.45 0.51 2.59%
Adjusted Per Share Value based on latest NOSH - 339,539
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 76.68 77.07 77.22 75.51 72.45 1.21 14.01 210.89%
EPS 7.32 12.57 11.28 11.86 11.85 -6.00 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8476 -1.5606 -1.5152 0.00 0.00 -0.632 0.7155 88.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.41 0.57 0.26 0.27 0.48 0.48 0.48 -
P/RPS 6.41 1.04 0.47 0.50 0.93 55.57 4.81 21.12%
P/EPS 67.14 6.37 3.23 3.20 5.67 -11.24 -21.33 -
EY 1.49 15.69 30.93 31.27 17.64 -8.90 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 0.00 0.00 0.00 0.00 0.00 0.94 100.19%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 27/02/07 17/11/06 29/08/06 30/05/06 03/03/06 29/11/05 -
Price 1.44 0.79 0.42 0.29 0.48 0.48 0.48 -
P/RPS 6.55 1.44 0.76 0.54 0.93 55.57 4.81 22.87%
P/EPS 68.57 8.83 5.22 3.43 5.67 -11.24 -21.33 -
EY 1.46 11.32 19.15 29.12 17.64 -8.90 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 0.00 0.00 0.00 0.00 0.00 0.94 103.19%

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