[TECHNAX] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -72.11%
YoY- 100.98%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,455,060 1,222,157 725,224 290,798 852,733 619,358 395,378 137.42%
PBT 1,027 99,448 85,513 41,929 151,947 107,711 60,758 -93.33%
Tax -482 -15,253 -13,029 -6,362 -24,425 -17,630 -10,558 -87.10%
NP 545 84,195 72,484 35,567 127,522 90,081 50,200 -95.02%
-
NP to SH 545 84,195 72,484 35,567 127,522 90,081 50,200 -95.02%
-
Tax Rate 46.93% 15.34% 15.24% 15.17% 16.07% 16.37% 17.38% -
Total Cost 1,454,515 1,137,962 652,740 255,231 725,211 529,277 345,178 159.75%
-
Net Worth 741,199 841,950 796,650 762,951 673,939 628,711 561,058 20.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 217 - - - - - - -
Div Payout % 40.00% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 741,199 841,950 796,650 762,951 673,939 628,711 561,058 20.29%
NOSH 1,089,999 1,122,600 1,122,043 1,121,987 1,053,030 1,030,675 984,313 7.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.04% 6.89% 9.99% 12.23% 14.95% 14.54% 12.70% -
ROE 0.07% 10.00% 9.10% 4.66% 18.92% 14.33% 8.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 133.49 108.87 64.63 25.92 80.98 60.09 40.17 121.87%
EPS 0.05 7.50 6.46 3.17 12.11 8.74 5.10 -95.35%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.75 0.71 0.68 0.64 0.61 0.57 12.42%
Adjusted Per Share Value based on latest NOSH - 1,121,987
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 601.91 505.57 300.00 120.29 352.75 256.21 163.56 137.42%
EPS 0.23 34.83 29.98 14.71 52.75 37.26 20.77 -94.96%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0661 3.4829 3.2955 3.1561 2.7879 2.6008 2.3209 20.29%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.22 0.38 0.64 0.60 0.77 1.07 1.49 -
P/RPS 0.16 0.35 0.99 2.31 0.95 1.78 3.71 -87.58%
P/EPS 440.00 5.07 9.91 18.93 6.36 12.24 29.22 504.80%
EY 0.23 19.74 10.09 5.28 15.73 8.17 3.42 -83.32%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.51 0.90 0.88 1.20 1.75 2.61 -75.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 11/11/08 22/08/08 23/05/08 27/02/08 21/11/07 28/08/07 -
Price 0.22 0.31 0.55 0.73 0.67 0.79 0.94 -
P/RPS 0.16 0.28 0.85 2.82 0.83 1.31 2.34 -83.14%
P/EPS 440.00 4.13 8.51 23.03 5.53 9.04 18.43 721.18%
EY 0.23 24.19 11.75 4.34 18.07 11.06 5.43 -87.73%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.77 1.07 1.05 1.30 1.65 -66.32%

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