[TECHNAX] QoQ Cumulative 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- 79.44%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 725,224 290,798 852,733 619,358 395,378 185,361 730,655 -0.49%
PBT 85,513 41,929 151,947 107,711 60,758 22,339 114,984 -17.92%
Tax -13,029 -6,362 -24,425 -17,630 -10,558 -4,642 0 -
NP 72,484 35,567 127,522 90,081 50,200 17,697 114,984 -26.50%
-
NP to SH 72,484 35,567 127,522 90,081 50,200 17,697 114,984 -26.50%
-
Tax Rate 15.24% 15.17% 16.07% 16.37% 17.38% 20.78% 0.00% -
Total Cost 652,740 255,231 725,211 529,277 345,178 167,664 615,671 3.97%
-
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 9.10% 4.66% 18.92% 14.33% 8.95% 3.96% 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 64.63 25.92 80.98 60.09 40.17 22.00 215.21 -55.18%
EPS 6.46 3.17 12.11 8.74 5.10 2.10 14.37 -41.34%
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 300.00 120.29 352.75 256.21 163.56 76.68 302.25 -0.49%
EPS 29.98 14.71 52.75 37.26 20.77 7.32 47.57 -26.51%
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 0.99 2.31 0.95 1.78 3.71 6.41 0.26 144.04%
P/EPS 9.91 18.93 6.36 12.24 29.22 67.14 1.68 226.82%
EY 10.09 5.28 15.73 8.17 3.42 1.49 59.42 -69.36%
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 0.85 2.82 0.83 1.31 2.34 6.55 0.37 74.19%
P/EPS 8.51 23.03 5.53 9.04 18.43 68.57 2.33 137.35%
EY 11.75 4.34 18.07 11.06 5.43 1.46 42.87 -57.83%
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