[TECHNAX] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
10-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -191.34%
YoY- -398.56%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 741,444 700,532 135,432 133,540 136,856 256,324 406,916 11.52%
PBT 89,356 114,580 -29,604 -56,980 20,060 -19,848 -19,440 -
Tax -18,568 0 -920 -380 -848 -1,504 19,440 -
NP 70,788 114,580 -30,524 -57,360 19,212 -21,352 0 -
-
NP to SH 70,788 114,580 -30,524 -57,360 19,212 -21,352 -27,876 -
-
Tax Rate 20.78% 0.00% - - 4.23% - - -
Total Cost 670,656 585,952 165,956 190,900 117,644 277,676 406,916 9.50%
-
Net Worth 446,638 0 172,969 193,691 231,634 465,799 435,137 0.47%
Dividend
31/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 446,638 0 172,969 193,691 231,634 465,799 435,137 0.47%
NOSH 842,714 339,565 339,155 339,810 340,638 339,999 339,951 17.94%
Ratio Analysis
31/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.55% 16.36% -22.54% -42.95% 14.04% -8.33% 0.00% -
ROE 15.85% 0.00% -17.65% -29.61% 8.29% -4.58% -6.41% -
Per Share
31/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 87.98 206.30 39.93 39.30 40.18 75.39 119.70 -5.44%
EPS 8.40 14.32 -9.00 -16.88 5.64 -6.28 -8.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.00 0.51 0.57 0.68 1.37 1.28 -14.80%
Adjusted Per Share Value based on latest NOSH - 339,810
31/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 306.71 289.79 56.02 55.24 56.61 106.03 168.33 11.52%
EPS 29.28 47.40 -12.63 -23.73 7.95 -8.83 -11.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8476 0.00 0.7155 0.8012 0.9582 1.9269 1.80 0.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.41 0.48 0.48 0.46 0.64 0.68 0.88 -
P/RPS 1.60 0.23 1.20 1.17 1.59 0.90 0.74 15.04%
P/EPS 16.79 1.42 -5.33 -2.73 11.35 -10.83 -10.73 -
EY 5.96 70.30 -18.75 -36.70 8.81 -9.24 -9.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 0.00 0.94 0.81 0.94 0.50 0.69 27.79%
Price Multiplier on Announcement Date
31/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/05/07 30/05/06 29/11/05 10/12/04 01/12/03 20/12/02 30/11/01 -
Price 1.44 0.48 0.48 0.49 0.61 0.51 1.06 -
P/RPS 1.64 0.23 1.20 1.25 1.52 0.68 0.89 11.75%
P/EPS 17.14 1.42 -5.33 -2.90 10.82 -8.12 -12.93 -
EY 5.83 70.30 -18.75 -34.45 9.25 -12.31 -7.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 0.00 0.94 0.86 0.90 0.37 0.83 24.08%

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