[TECHNAX] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 35.93%
YoY- 619.61%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 619,358 395,378 185,361 730,655 544,340 357,664 175,133 131.94%
PBT 107,711 60,758 22,339 114,984 84,589 57,314 28,645 141.61%
Tax -17,630 -10,558 -4,642 0 0 0 0 -
NP 90,081 50,200 17,697 114,984 84,589 57,314 28,645 114.49%
-
NP to SH 90,081 50,200 17,697 114,984 84,589 57,314 28,645 114.49%
-
Tax Rate 16.37% 17.38% 20.78% 0.00% 0.00% 0.00% 0.00% -
Total Cost 529,277 345,178 167,664 615,671 459,751 300,350 146,488 135.27%
-
Net Worth 628,711 561,058 446,638 -376,853 -366,287 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 628,711 561,058 446,638 -376,853 -366,287 0 0 -
NOSH 1,030,675 984,313 842,714 339,507 339,154 339,532 339,565 109.49%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.54% 12.70% 9.55% 15.74% 15.54% 16.02% 16.36% -
ROE 14.33% 8.95% 3.96% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.09 40.17 22.00 215.21 160.50 105.34 51.58 10.70%
EPS 8.74 5.10 2.10 14.37 10.57 7.16 3.58 81.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.53 -1.11 -1.08 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 339,871
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 256.21 163.56 76.68 302.25 225.18 147.95 72.45 131.93%
EPS 37.26 20.77 7.32 47.57 34.99 23.71 11.85 114.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6008 2.3209 1.8476 -1.5589 -1.5152 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.07 1.49 1.41 0.57 0.26 0.27 0.48 -
P/RPS 1.78 3.71 6.41 0.26 0.16 0.26 0.93 54.09%
P/EPS 12.24 29.22 67.14 1.68 1.04 1.60 5.69 66.56%
EY 8.17 3.42 1.49 59.42 95.93 62.52 17.57 -39.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.61 2.66 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 31/05/07 27/02/07 17/11/06 29/08/06 30/05/06 -
Price 0.79 0.94 1.44 0.79 0.42 0.29 0.48 -
P/RPS 1.31 2.34 6.55 0.37 0.26 0.28 0.93 25.63%
P/EPS 9.04 18.43 68.57 2.33 1.68 1.72 5.69 36.11%
EY 11.06 5.43 1.46 42.87 59.38 58.21 17.57 -26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.65 2.72 0.00 0.00 0.00 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