[TECHNAX] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -17444.59%
YoY- -166.44%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Revenue 1,528,488 1,518,668 1,494,368 1,243,800 1,163,192 741,444 135,432 45.15%
PBT 79,652 3,460 -9,928 -94,528 167,716 89,356 -29,604 -
Tax 0 0 0 0 -25,448 -18,568 -920 -
NP 79,652 3,460 -9,928 -94,528 142,268 70,788 -30,524 -
-
NP to SH -79,652 3,460 -9,928 -94,528 142,268 70,788 -30,524 15.88%
-
Tax Rate 0.00% 0.00% - - 15.17% 20.78% - -
Total Cost 1,448,836 1,515,208 1,504,296 1,338,328 1,020,924 670,656 165,956 39.53%
-
Net Worth 686,267 659,562 710,754 772,800 762,951 446,638 172,969 23.60%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Net Worth 686,267 659,562 710,754 772,800 762,951 446,638 172,969 23.60%
NOSH 1,125,028 1,081,250 1,128,181 1,120,000 1,121,987 842,714 339,155 20.24%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
NP Margin 5.21% 0.23% -0.66% -7.60% 12.23% 9.55% -22.54% -
ROE -11.61% 0.52% -1.40% -12.23% 18.65% 15.85% -17.65% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
RPS 135.86 140.45 132.46 111.05 103.67 87.98 39.93 20.71%
EPS -7.08 0.32 -0.88 -8.44 12.68 8.40 -9.00 -3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.63 0.69 0.68 0.53 0.51 2.79%
Adjusted Per Share Value based on latest NOSH - 1,120,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
RPS 650.07 645.89 635.56 528.99 494.71 315.34 57.60 45.15%
EPS -33.88 1.47 -4.22 -40.20 60.51 30.11 -12.98 15.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9187 2.8051 3.0229 3.2867 3.2448 1.8996 0.7356 23.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 30/09/05 -
Price 0.22 0.35 0.47 0.19 0.60 1.41 0.48 -
P/RPS 0.16 0.25 0.35 0.17 0.58 1.60 1.20 -26.63%
P/EPS -3.11 109.38 -53.41 -2.25 4.73 16.79 -5.33 -7.94%
EY -32.18 0.91 -1.87 -44.42 21.13 5.96 -18.75 8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.75 0.28 0.88 2.66 0.94 -13.71%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Date 22/05/12 19/05/11 17/05/10 28/05/09 23/05/08 31/05/07 29/11/05 -
Price 0.19 0.34 0.40 0.46 0.73 1.44 0.48 -
P/RPS 0.14 0.24 0.30 0.41 0.70 1.64 1.20 -28.13%
P/EPS -2.68 106.25 -45.45 -5.45 5.76 17.14 -5.33 -10.03%
EY -37.26 0.94 -2.20 -18.35 17.37 5.83 -18.75 11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.56 0.63 0.67 1.07 2.72 0.94 -15.68%

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