[TECHNAX] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.69%
YoY- 71.88%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,182,579 958,171 852,734 805,674 768,370 740,883 730,655 37.89%
PBT 176,702 171,538 151,949 138,108 118,431 108,680 114,985 33.20%
Tax -26,896 -26,144 -24,425 -17,631 -10,559 -4,643 0 -
NP 149,806 145,394 127,524 120,477 107,872 104,037 114,985 19.30%
-
NP to SH 149,806 145,394 127,524 120,477 107,872 104,037 114,985 19.30%
-
Tax Rate 15.22% 15.24% 16.07% 12.77% 8.92% 4.27% 0.00% -
Total Cost 1,032,773 812,777 725,210 685,197 660,498 636,846 615,670 41.22%
-
Net Worth 796,667 762,951 717,451 685,261 638,871 446,638 -377,257 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 796,667 762,951 717,451 685,261 638,871 446,638 -377,257 -
NOSH 1,122,066 1,121,987 1,121,017 1,123,380 1,120,827 842,714 339,871 121.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.67% 15.17% 14.95% 14.95% 14.04% 14.04% 15.74% -
ROE 18.80% 19.06% 17.77% 17.58% 16.88% 23.29% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 105.39 85.40 76.07 71.72 68.55 87.92 214.98 -37.85%
EPS 13.35 12.96 11.38 10.72 9.62 12.35 33.83 -46.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.68 0.64 0.61 0.57 0.53 -1.11 -
Adjusted Per Share Value based on latest NOSH - 1,123,380
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 489.19 396.36 352.75 333.28 317.85 306.48 302.25 37.89%
EPS 61.97 60.14 52.75 49.84 44.62 43.04 47.57 19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2956 3.1561 2.9679 2.8347 2.6428 1.8476 -1.5606 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.60 0.77 1.07 1.49 1.41 0.57 -
P/RPS 0.61 0.70 1.01 1.49 2.17 1.60 0.27 72.26%
P/EPS 4.79 4.63 6.77 9.98 15.48 11.42 1.68 101.20%
EY 20.86 21.60 14.77 10.02 6.46 8.76 59.35 -50.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 1.20 1.75 2.61 2.66 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 27/02/08 21/11/07 28/08/07 31/05/07 27/02/07 -
Price 0.55 0.73 0.67 0.79 0.94 1.44 0.79 -
P/RPS 0.52 0.85 0.88 1.10 1.37 1.64 0.37 25.49%
P/EPS 4.12 5.63 5.89 7.37 9.77 11.66 2.34 45.86%
EY 24.27 17.75 16.98 13.58 10.24 8.57 42.83 -31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.07 1.05 1.30 1.65 2.72 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