[TECHNAX] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
01-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 107.98%
YoY- 189.98%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 137,876 132,617 66,211 136,856 274,766 273,761 268,950 -35.97%
PBT -19,066 6,125 2,556 20,060 -241,899 -25,069 -22,970 -11.68%
Tax -622 -160 55 -848 1,292 709 640 -
NP -19,688 5,965 2,611 19,212 -240,607 -24,360 -22,330 -8.05%
-
NP to SH -19,688 5,965 2,611 19,212 -240,607 -24,360 -22,330 -8.05%
-
Tax Rate - 2.61% -2.15% 4.23% - - - -
Total Cost 157,564 126,652 63,600 117,644 515,373 298,121 291,280 -33.63%
-
Net Worth 207,063 230,478 227,190 231,634 227,545 451,656 458,138 -41.13%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 207,063 230,478 227,190 231,634 227,545 451,656 458,138 -41.13%
NOSH 339,448 338,939 339,090 340,638 339,620 339,591 339,361 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -14.28% 4.50% 3.94% 14.04% -87.57% -8.90% -8.30% -
ROE -9.51% 2.59% 1.15% 8.29% -105.74% -5.39% -4.87% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.62 39.13 19.53 40.18 80.90 80.62 79.25 -35.97%
EPS -5.80 1.76 0.77 5.64 -70.84 -7.17 -6.58 -8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.68 0.67 0.68 0.67 1.33 1.35 -41.14%
Adjusted Per Share Value based on latest NOSH - 340,638
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 57.03 54.86 27.39 56.61 113.66 113.25 111.26 -35.97%
EPS -8.14 2.47 1.08 7.95 -99.53 -10.08 -9.24 -8.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8566 0.9534 0.9398 0.9582 0.9413 1.8684 1.8952 -41.13%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.29 0.33 0.59 0.64 0.58 0.43 0.48 -
P/RPS 0.71 0.84 3.02 1.59 0.72 0.53 0.61 10.66%
P/EPS -5.00 18.75 76.62 11.35 -0.82 -5.99 -7.29 -22.24%
EY -20.00 5.33 1.31 8.81 -122.15 -16.68 -13.71 28.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.88 0.94 0.87 0.32 0.36 21.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/09/04 31/05/04 01/03/04 01/12/03 29/08/03 30/05/03 27/02/03 -
Price 0.54 0.31 0.54 0.61 0.73 0.49 0.46 -
P/RPS 1.33 0.79 2.77 1.52 0.90 0.61 0.58 73.98%
P/EPS -9.31 17.61 70.13 10.82 -1.03 -6.83 -6.99 21.07%
EY -10.74 5.68 1.43 9.25 -97.05 -14.64 -14.30 -17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.46 0.81 0.90 1.09 0.37 0.34 90.04%

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