[TECHNAX] YoY TTM 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- -97.23%
YoY- 83.15%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 740,883 249,511 156,970 137,047 244,899 348,209 534,670 6.10%
PBT 108,680 -21,131 -44,113 -38,326 -231,922 24,722 -16,950 -
Tax -4,643 -1,047 -1,302 -505 1,456 -2,714 35,521 -
NP 104,037 -22,178 -45,415 -38,831 -230,466 22,008 18,571 36.78%
-
NP to SH 104,037 -22,178 -45,415 -38,831 -230,466 22,008 -23,145 -
-
Tax Rate 4.27% - - - - 10.98% - -
Total Cost 636,846 271,689 202,385 175,878 475,365 326,201 516,099 3.89%
-
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 842,714 338,400 339,155 339,810 340,638 339,999 339,951 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 14.04% -8.89% -28.93% -28.33% -94.11% 6.32% 3.47% -
ROE 23.29% 0.00% -26.26% -20.05% -99.50% 4.72% -5.32% -
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 87.92 73.73 46.28 40.33 71.89 102.41 157.28 -10.03%
EPS 12.35 -6.55 -13.39 -11.43 -67.66 6.47 -6.81 -
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 315.10 106.12 66.76 58.29 104.16 148.09 227.40 6.10%
EPS 44.25 -9.43 -19.32 -16.51 -98.02 9.36 -9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8996 0.00 0.7356 0.8238 0.9851 1.9811 1.8506 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 0.65 1.04 1.14 0.89 0.66 0.56 21.02%
P/EPS 11.42 -7.32 -3.58 -4.03 -0.95 10.51 -12.93 -
EY 8.76 -13.65 -27.90 -24.84 -105.71 9.52 -7.74 -
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 0.65 1.04 1.21 0.85 0.50 0.67 17.67%
P/EPS 11.66 -7.32 -3.58 -4.29 -0.90 7.88 -15.57 -
EY 8.57 -13.65 -27.90 -23.32 -110.91 12.69 -6.42 -
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