[TECHNAX] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -107.13%
YoY- -2402.08%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,338,222 1,016,831 722,362 382,122 1,526,564 1,123,229 742,208 47.87%
PBT -82,861 -72,082 -44,410 19,913 -9,614 5,219 3,764 -
Tax 0 0 0 0 0 0 0 -
NP -82,861 -72,082 -44,410 19,913 -9,614 5,219 3,764 -
-
NP to SH -82,861 -72,082 -44,410 -19,913 -9,614 5,219 3,764 -
-
Tax Rate - - - 0.00% - 0.00% 0.00% -
Total Cost 1,421,083 1,088,913 766,772 362,209 1,536,178 1,118,010 738,444 54.40%
-
Net Worth 617,269 628,492 684,607 686,267 718,277 748,813 690,583 -7.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 617,269 628,492 684,607 686,267 718,277 748,813 690,583 -7.17%
NOSH 1,122,308 1,122,308 1,122,308 1,125,028 1,122,308 1,134,565 1,107,058 0.91%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -6.19% -7.09% -6.15% 5.21% -0.63% 0.46% 0.51% -
ROE -13.42% -11.47% -6.49% -2.90% -1.34% 0.70% 0.55% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 119.24 90.60 64.36 33.97 136.02 99.00 67.04 46.54%
EPS -7.38 -6.42 -3.96 -1.77 -0.86 0.46 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.61 0.61 0.64 0.66 0.6238 -8.01%
Adjusted Per Share Value based on latest NOSH - 1,122,308
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 553.58 420.63 298.82 158.07 631.49 464.64 307.03 47.87%
EPS -34.28 -29.82 -18.37 -8.24 -3.98 2.16 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5534 2.5999 2.832 2.8389 2.9713 3.0976 2.8567 -7.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.17 0.19 0.22 0.25 0.20 0.32 -
P/RPS 0.12 0.19 0.30 0.65 0.18 0.20 0.48 -60.14%
P/EPS -1.90 -2.65 -4.80 -12.43 -29.18 43.48 94.12 -
EY -52.74 -37.78 -20.83 -8.05 -3.43 2.30 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.31 0.36 0.39 0.30 0.51 -37.69%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 27/08/12 22/05/12 24/02/12 25/11/11 23/08/11 -
Price 0.165 0.17 0.19 0.19 0.25 0.25 0.23 -
P/RPS 0.14 0.19 0.30 0.56 0.18 0.25 0.34 -44.50%
P/EPS -2.23 -2.65 -4.80 -10.73 -29.18 54.35 67.65 -
EY -44.75 -37.78 -20.83 -9.32 -3.43 1.84 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.31 0.31 0.39 0.38 0.37 -12.99%

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