[TECHNAX] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.95%
YoY- -761.88%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 972,574 636,270 334,162 1,338,222 1,016,831 722,362 382,122 86.30%
PBT -835 -7,682 3,335 -82,861 -72,082 -44,410 19,913 -
Tax 0 0 0 0 0 0 0 -
NP -835 -7,682 3,335 -82,861 -72,082 -44,410 19,913 -
-
NP to SH -835 -7,682 3,335 -82,861 -72,082 -44,410 -19,913 -87.90%
-
Tax Rate - - 0.00% - - - 0.00% -
Total Cost 973,409 643,952 330,827 1,421,083 1,088,913 766,772 362,209 93.18%
-
Net Worth 662,161 639,715 639,715 617,269 628,492 684,607 686,267 -2.35%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 662,161 639,715 639,715 617,269 628,492 684,607 686,267 -2.35%
NOSH 1,122,308 1,122,308 1,122,308 1,122,308 1,122,308 1,122,308 1,125,028 -0.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.09% -1.21% 1.00% -6.19% -7.09% -6.15% 5.21% -
ROE -0.13% -1.20% 0.52% -13.42% -11.47% -6.49% -2.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 86.66 56.69 29.77 119.24 90.60 64.36 33.97 86.59%
EPS -0.07 -0.68 0.30 -7.38 -6.42 -3.96 -1.77 -88.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.57 0.55 0.56 0.61 0.61 -2.19%
Adjusted Per Share Value based on latest NOSH - 1,122,308
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 402.32 263.20 138.23 553.58 420.63 298.82 158.07 86.30%
EPS -0.35 -3.18 1.38 -34.28 -29.82 -18.37 -8.24 -87.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7391 2.6463 2.6463 2.5534 2.5999 2.832 2.8389 -2.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.15 0.16 0.18 0.14 0.17 0.19 0.22 -
P/RPS 0.17 0.28 0.60 0.12 0.19 0.30 0.65 -59.06%
P/EPS -201.61 -23.38 60.57 -1.90 -2.65 -4.80 -12.43 539.67%
EY -0.50 -4.28 1.65 -52.74 -37.78 -20.83 -8.05 -84.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.32 0.25 0.30 0.31 0.36 -21.56%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 17/05/13 25/02/13 27/11/12 27/08/12 22/05/12 -
Price 0.14 0.145 0.18 0.165 0.17 0.19 0.19 -
P/RPS 0.16 0.26 0.60 0.14 0.19 0.30 0.56 -56.58%
P/EPS -188.17 -21.18 60.57 -2.23 -2.65 -4.80 -10.73 573.81%
EY -0.53 -4.72 1.65 -44.75 -37.78 -20.83 -9.32 -85.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.32 0.30 0.30 0.31 0.31 -15.67%

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