[TECHNAX] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 44.84%
YoY- -1311.87%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 790,756 357,664 51,112 154,786 66,211 268,950 423,268 12.03%
PBT 121,516 57,314 -43,890 -31,150 2,556 -22,970 -12,642 -
Tax -21,116 0 -368 -492 55 640 12,642 -
NP 100,400 57,314 -44,258 -31,642 2,611 -22,330 0 -
-
NP to SH 100,400 57,314 -44,258 -31,642 2,611 -22,330 -19,604 -
-
Tax Rate 17.38% 0.00% - - -2.15% - - -
Total Cost 690,356 300,350 95,370 186,428 63,600 291,280 423,268 9.30%
-
Net Worth 561,058 0 -152,730 193,751 227,190 458,138 430,745 4.92%
Dividend
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 561,058 0 -152,730 193,751 227,190 458,138 430,745 4.92%
NOSH 984,313 339,532 339,401 339,914 339,090 339,361 339,169 21.38%
Ratio Analysis
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.70% 16.02% -86.59% -20.44% 3.94% -8.30% 0.00% -
ROE 17.89% 0.00% 0.00% -16.33% 1.15% -4.87% -4.55% -
Per Share
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 80.34 105.34 15.06 45.54 19.53 79.25 124.80 -7.69%
EPS 10.20 7.16 -13.04 -9.32 0.77 -6.58 -5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.00 -0.45 0.57 0.67 1.35 1.27 -13.55%
Adjusted Per Share Value based on latest NOSH - 340,909
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 327.11 147.95 21.14 64.03 27.39 111.26 175.09 12.03%
EPS 41.53 23.71 -18.31 -13.09 1.08 -9.24 -8.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3209 0.00 -0.6318 0.8015 0.9398 1.8952 1.7819 4.92%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/06/07 30/06/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.49 0.27 0.48 0.50 0.59 0.48 1.00 -
P/RPS 1.85 0.26 3.19 1.10 3.02 0.61 0.80 16.46%
P/EPS 14.61 1.60 -3.68 -5.37 76.62 -7.29 -17.30 -
EY 6.85 62.52 -27.17 -18.62 1.31 -13.71 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 0.00 0.00 0.88 0.88 0.36 0.79 24.27%
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/08/07 29/08/06 03/03/06 25/02/05 01/03/04 27/02/03 27/02/02 -
Price 0.94 0.29 0.48 0.48 0.54 0.46 0.94 -
P/RPS 1.17 0.28 3.19 1.05 2.77 0.58 0.75 8.42%
P/EPS 9.22 1.72 -3.68 -5.16 70.13 -6.99 -16.26 -
EY 10.85 58.21 -27.17 -19.39 1.43 -14.30 -6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.00 0.00 0.84 0.81 0.34 0.74 15.70%

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