[TECHNAX] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.69%
YoY- 206.59%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 958,171 852,734 805,674 768,370 740,883 730,655 547,273 45.21%
PBT 171,538 151,949 138,108 118,431 108,680 114,985 70,388 80.99%
Tax -26,144 -24,425 -17,631 -10,559 -4,643 0 -296 1877.89%
NP 145,394 127,524 120,477 107,872 104,037 114,985 70,092 62.57%
-
NP to SH 145,394 127,524 120,477 107,872 104,037 114,985 70,092 62.57%
-
Tax Rate 15.24% 16.07% 12.77% 8.92% 4.27% 0.00% 0.42% -
Total Cost 812,777 725,210 685,197 660,498 636,846 615,670 477,181 42.57%
-
Net Worth 762,951 717,451 685,261 638,871 446,638 -377,257 -366,287 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 762,951 717,451 685,261 638,871 446,638 -377,257 -366,287 -
NOSH 1,121,987 1,121,017 1,123,380 1,120,827 842,714 339,871 339,154 121.85%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.17% 14.95% 14.95% 14.04% 14.04% 15.74% 12.81% -
ROE 19.06% 17.77% 17.58% 16.88% 23.29% 0.00% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 85.40 76.07 71.72 68.55 87.92 214.98 161.36 -34.54%
EPS 12.96 11.38 10.72 9.62 12.35 33.83 20.67 -26.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.64 0.61 0.57 0.53 -1.11 -1.08 -
Adjusted Per Share Value based on latest NOSH - 1,120,827
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 396.36 352.75 333.28 317.85 306.48 302.25 226.39 45.21%
EPS 60.14 52.75 49.84 44.62 43.04 47.57 28.99 62.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1561 2.9679 2.8347 2.6428 1.8476 -1.5606 -1.5152 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.60 0.77 1.07 1.49 1.41 0.57 0.26 -
P/RPS 0.70 1.01 1.49 2.17 1.60 0.27 0.16 167.25%
P/EPS 4.63 6.77 9.98 15.48 11.42 1.68 1.26 137.93%
EY 21.60 14.77 10.02 6.46 8.76 59.35 79.49 -58.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.20 1.75 2.61 2.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 27/02/08 21/11/07 28/08/07 31/05/07 27/02/07 17/11/06 -
Price 0.73 0.67 0.79 0.94 1.44 0.79 0.42 -
P/RPS 0.85 0.88 1.10 1.37 1.64 0.37 0.26 120.11%
P/EPS 5.63 5.89 7.37 9.77 11.66 2.34 2.03 97.27%
EY 17.75 16.98 13.58 10.24 8.57 42.83 49.21 -49.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 1.30 1.65 2.72 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