[TECHNAX] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.63%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,450,448 1,163,192 852,733 825,810 790,756 741,444 730,655 58.01%
PBT 171,026 167,716 151,947 143,614 121,516 89,356 114,984 30.33%
Tax -26,058 -25,448 -24,425 -23,506 -21,116 -18,568 0 -
NP 144,968 142,268 127,522 120,108 100,400 70,788 114,984 16.72%
-
NP to SH 144,968 142,268 127,522 120,108 100,400 70,788 114,984 16.72%
-
Tax Rate 15.24% 15.17% 16.07% 16.37% 17.38% 20.78% 0.00% -
Total Cost 1,305,480 1,020,924 725,211 705,702 690,356 670,656 615,671 65.12%
-
Net Worth 796,650 762,951 673,939 628,711 561,058 446,638 -376,853 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 796,650 762,951 673,939 628,711 561,058 446,638 -376,853 -
NOSH 1,122,043 1,121,987 1,053,030 1,030,675 984,313 842,714 339,507 122.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.99% 12.23% 14.95% 14.54% 12.70% 9.55% 15.74% -
ROE 18.20% 18.65% 18.92% 19.10% 17.89% 15.85% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 129.27 103.67 80.98 80.12 80.34 87.98 215.21 -28.83%
EPS 12.92 12.68 12.11 11.65 10.20 8.40 14.37 -6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.68 0.64 0.61 0.57 0.53 -1.11 -
Adjusted Per Share Value based on latest NOSH - 1,123,380
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 600.00 481.18 352.75 341.61 327.11 306.71 302.25 58.01%
EPS 59.97 58.85 52.75 49.68 41.53 29.28 47.57 16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2955 3.1561 2.7879 2.6008 2.3209 1.8476 -1.5589 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.60 0.77 1.07 1.49 1.41 0.57 -
P/RPS 0.50 0.58 0.95 1.34 1.85 1.60 0.26 54.70%
P/EPS 4.95 4.73 6.36 9.18 14.61 16.79 1.68 105.66%
EY 20.19 21.13 15.73 10.89 6.85 5.96 59.42 -51.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 1.20 1.75 2.61 2.66 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 27/02/08 21/11/07 28/08/07 31/05/07 27/02/07 -
Price 0.55 0.73 0.67 0.79 0.94 1.44 0.79 -
P/RPS 0.43 0.70 0.83 0.99 1.17 1.64 0.37 10.54%
P/EPS 4.26 5.76 5.53 6.78 9.22 17.14 2.33 49.57%
EY 23.49 17.37 18.07 14.75 10.85 5.83 42.87 -33.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.07 1.05 1.30 1.65 2.72 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