[TECHNAX] QoQ TTM 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- 1.58%
YoY- -1292.97%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 137,047 137,876 168,908 206,502 244,899 274,766 280,666 -37.91%
PBT -38,326 -19,066 -218,503 -227,858 -231,922 -241,899 17,280 -
Tax -505 -622 640 1,027 1,456 1,292 345 -
NP -38,831 -19,688 -217,863 -226,831 -230,466 -240,607 17,625 -
-
NP to SH -38,831 -19,688 -217,863 -226,831 -230,466 -240,607 17,625 -
-
Tax Rate - - - - - - -2.00% -
Total Cost 175,878 157,564 386,771 433,333 475,365 515,373 263,041 -23.47%
-
Net Worth 193,691 207,297 230,334 225,944 231,634 230,942 452,136 -43.08%
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 193,691 207,297 230,334 225,944 231,634 230,942 452,136 -43.08%
NOSH 339,810 339,831 338,727 337,230 340,638 339,620 339,952 -0.02%
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 -28.33% -14.28% -128.98% -109.84% -94.11% -87.57% 6.28% -
ROE -20.05% -9.50% -94.59% -100.39% -99.50% -104.19% 3.90% -
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 40.33 40.57 49.87 61.23 71.89 80.90 82.56 -37.89%
EPS -11.43 -5.79 -64.32 -67.26 -67.66 -70.85 5.18 -
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 0.68 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 56.69 57.03 69.87 85.42 101.31 113.66 116.10 -37.91%
EPS -16.06 -8.14 -90.12 -93.83 -95.34 -99.53 7.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8012 0.8575 0.9528 0.9347 0.9582 0.9553 1.8703 -43.08%
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 1.14 0.71 0.66 0.96 0.89 0.72 0.52 68.51%
P/EPS -4.03 -5.01 -0.51 -0.88 -0.95 -0.82 8.29 -
EY -24.84 -19.98 -194.90 -114.00 -105.71 -122.15 12.06 -
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 0.85 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 1.21 1.33 0.62 0.88 0.85 0.90 0.59 61.20%
P/EPS -4.29 -9.32 -0.48 -0.80 -0.90 -1.03 9.45 -
EY -23.32 -10.73 -207.48 -124.56 -110.91 -97.05 10.58 -
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 1.07 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