[TECHNAX] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -145.64%
YoY- 62.38%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 33,385 38,413 33,252 31,997 34,214 69,445 70,846 -39.36%
PBT -14,245 -23,660 2,038 -2,459 5,015 -223,097 -7,317 55.72%
Tax -95 -502 -175 267 -212 760 212 -
NP -14,340 -24,162 1,863 -2,192 4,803 -222,337 -7,105 59.50%
-
NP to SH -14,340 -24,162 1,863 -2,192 4,803 -222,337 -7,105 59.50%
-
Tax Rate - - 8.59% - 4.23% - - -
Total Cost 47,725 62,575 31,389 34,189 29,411 291,782 77,951 -27.83%
-
Net Worth 193,691 207,297 230,334 225,944 231,634 230,942 452,136 -43.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 193,691 207,297 230,334 225,944 231,634 230,942 452,136 -43.08%
NOSH 339,810 339,831 338,727 337,230 340,638 339,620 339,952 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -42.95% -62.90% 5.60% -6.85% 14.04% -320.16% -10.03% -
ROE -7.40% -11.66% 0.81% -0.97% 2.07% -96.27% -1.57% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.82 11.30 9.82 9.49 10.04 20.45 20.84 -39.36%
EPS -4.22 -7.11 0.55 -0.65 1.41 -65.46 -2.09 59.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.61 0.68 0.67 0.68 0.68 1.33 -43.06%
Adjusted Per Share Value based on latest NOSH - 337,230
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.81 15.89 13.76 13.24 14.15 28.73 29.31 -39.36%
EPS -5.93 -10.00 0.77 -0.91 1.99 -91.97 -2.94 59.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8012 0.8575 0.9528 0.9347 0.9582 0.9553 1.8703 -43.08%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.46 0.29 0.33 0.59 0.64 0.58 0.43 -
P/RPS 4.68 2.57 3.36 6.22 6.37 2.84 2.06 72.55%
P/EPS -10.90 -4.08 60.00 -90.77 45.39 -0.89 -20.57 -34.44%
EY -9.17 -24.52 1.67 -1.10 2.20 -112.87 -4.86 52.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.48 0.49 0.88 0.94 0.85 0.32 85.41%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/12/04 17/09/04 31/05/04 01/03/04 01/12/03 29/08/03 30/05/03 -
Price 0.49 0.54 0.31 0.54 0.61 0.73 0.49 -
P/RPS 4.99 4.78 3.16 5.69 6.07 3.57 2.35 64.97%
P/EPS -11.61 -7.59 56.36 -83.08 43.26 -1.12 -23.44 -37.31%
EY -8.61 -13.17 1.77 -1.20 2.31 -89.68 -4.27 59.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 0.46 0.81 0.90 1.07 0.37 75.19%

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