[TECHNAX] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -13.6%
YoY- 150.74%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 244,899 274,766 280,666 308,698 348,209 385,857 472,386 -35.43%
PBT -231,922 -241,899 17,280 19,660 24,722 24,824 -53,147 166.80%
Tax 1,456 1,292 345 -646 -2,714 -4,447 37,629 -88.53%
NP -230,466 -240,607 17,625 19,014 22,008 20,377 -15,518 503.20%
-
NP to SH -230,466 -240,607 17,625 19,014 22,008 20,377 -57,234 152.89%
-
Tax Rate - - -2.00% 3.29% 10.98% 17.91% - -
Total Cost 475,365 515,373 263,041 289,684 326,201 365,480 487,904 -1.71%
-
Net Worth 231,634 230,942 452,136 457,351 465,799 472,034 425,297 -33.28%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 231,634 230,942 452,136 457,351 465,799 472,034 425,297 -33.28%
NOSH 340,638 339,620 339,952 338,779 339,999 339,593 340,238 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -94.11% -87.57% 6.28% 6.16% 6.32% 5.28% -3.29% -
ROE -99.50% -104.19% 3.90% 4.16% 4.72% 4.32% -13.46% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 71.89 80.90 82.56 91.12 102.41 113.62 138.84 -35.49%
EPS -67.66 -70.85 5.18 5.61 6.47 6.00 -16.82 152.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 1.33 1.35 1.37 1.39 1.25 -33.33%
Adjusted Per Share Value based on latest NOSH - 338,779
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 104.16 116.86 119.37 131.29 148.09 164.11 200.91 -35.43%
EPS -98.02 -102.33 7.50 8.09 9.36 8.67 -24.34 152.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9851 0.9822 1.9229 1.9451 1.9811 2.0076 1.8088 -33.28%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.64 0.58 0.43 0.48 0.68 0.85 0.97 -
P/RPS 0.89 0.72 0.52 0.53 0.66 0.75 0.70 17.34%
P/EPS -0.95 -0.82 8.29 8.55 10.51 14.17 -5.77 -69.92%
EY -105.71 -122.15 12.06 11.69 9.52 7.06 -17.34 233.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.32 0.36 0.50 0.61 0.78 13.23%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 01/12/03 29/08/03 30/05/03 27/02/03 20/12/02 30/08/02 30/05/02 -
Price 0.61 0.73 0.49 0.46 0.51 0.72 0.96 -
P/RPS 0.85 0.90 0.59 0.50 0.50 0.63 0.69 14.90%
P/EPS -0.90 -1.03 9.45 8.20 7.88 12.00 -5.71 -70.78%
EY -110.91 -97.05 10.58 12.20 12.69 8.33 -17.52 241.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.07 0.37 0.34 0.37 0.52 0.77 10.94%

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