[TECHNAX] YoY TTM Result on 31-Mar-2002 [#3]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -52.75%
YoY- 59.26%
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 157,323 168,908 280,666 472,386 609,036 519,356 -21.23%
PBT -46,444 -218,503 17,280 -53,147 -132,974 10,607 -
Tax -1,148 640 345 37,629 158,514 -4,790 -24.83%
NP -47,592 -217,863 17,625 -15,518 25,540 5,817 -
-
NP to SH -47,592 -217,863 17,625 -57,234 -140,477 5,817 -
-
Tax Rate - - -2.00% - - 45.16% -
Total Cost 204,915 386,771 263,041 487,904 583,496 513,539 -16.77%
-
Net Worth 186,828 230,334 452,136 425,297 308,747 580,800 -20.28%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - 3,087 - -
Div Payout % - - - - 0.00% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 186,828 230,334 452,136 425,297 308,747 580,800 -20.28%
NOSH 339,687 338,727 339,952 340,238 308,747 293,333 2.97%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -30.25% -128.98% 6.28% -3.29% 4.19% 1.12% -
ROE -25.47% -94.59% 3.90% -13.46% -45.50% 1.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 46.31 49.87 82.56 138.84 197.26 177.05 -23.51%
EPS -14.01 -64.32 5.18 -16.82 -45.50 1.98 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.55 0.68 1.33 1.25 1.00 1.98 -22.58%
Adjusted Per Share Value based on latest NOSH - 340,238
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 66.91 71.84 119.37 200.91 259.02 220.88 -21.23%
EPS -20.24 -92.66 7.50 -24.34 -59.75 2.47 -
DPS 0.00 0.00 0.00 0.00 1.31 0.00 -
NAPS 0.7946 0.9796 1.9229 1.8088 1.3131 2.4702 -20.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.48 0.33 0.43 0.97 0.87 3.66 -
P/RPS 1.04 0.66 0.52 0.70 0.44 2.07 -12.85%
P/EPS -3.43 -0.51 8.29 -5.77 -1.91 184.56 -
EY -29.19 -194.90 12.06 -17.34 -52.30 0.54 -
DY 0.00 0.00 0.00 0.00 1.15 0.00 -
P/NAPS 0.87 0.49 0.32 0.78 0.87 1.85 -13.99%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 01/06/05 31/05/04 30/05/03 30/05/02 30/05/01 - -
Price 0.48 0.31 0.49 0.96 0.93 0.00 -
P/RPS 1.04 0.62 0.59 0.69 0.47 0.00 -
P/EPS -3.43 -0.48 9.45 -5.71 -2.04 0.00 -
EY -29.19 -207.48 10.58 -17.52 -48.92 0.00 -
DY 0.00 0.00 0.00 0.00 1.08 0.00 -
P/NAPS 0.87 0.46 0.37 0.77 0.93 0.00 -

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