[TECHNAX] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -7.31%
YoY- 130.79%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 206,502 244,899 274,766 280,666 308,698 348,209 385,857 -34.00%
PBT -227,858 -231,922 -241,899 17,280 19,660 24,722 24,824 -
Tax 1,027 1,456 1,292 345 -646 -2,714 -4,447 -
NP -226,831 -230,466 -240,607 17,625 19,014 22,008 20,377 -
-
NP to SH -226,831 -230,466 -240,607 17,625 19,014 22,008 20,377 -
-
Tax Rate - - - -2.00% 3.29% 10.98% 17.91% -
Total Cost 433,333 475,365 515,373 263,041 289,684 326,201 365,480 11.98%
-
Net Worth 225,944 231,634 230,942 452,136 457,351 465,799 472,034 -38.72%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 225,944 231,634 230,942 452,136 457,351 465,799 472,034 -38.72%
NOSH 337,230 340,638 339,620 339,952 338,779 339,999 339,593 -0.46%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -109.84% -94.11% -87.57% 6.28% 6.16% 6.32% 5.28% -
ROE -100.39% -99.50% -104.19% 3.90% 4.16% 4.72% 4.32% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 61.23 71.89 80.90 82.56 91.12 102.41 113.62 -33.70%
EPS -67.26 -67.66 -70.85 5.18 5.61 6.47 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.68 1.33 1.35 1.37 1.39 -38.44%
Adjusted Per Share Value based on latest NOSH - 339,952
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.42 101.31 113.66 116.10 127.70 144.04 159.62 -34.01%
EPS -93.83 -95.34 -99.53 7.29 7.87 9.10 8.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9347 0.9582 0.9553 1.8703 1.8919 1.9269 1.9527 -38.72%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.59 0.64 0.58 0.43 0.48 0.68 0.85 -
P/RPS 0.96 0.89 0.72 0.52 0.53 0.66 0.75 17.83%
P/EPS -0.88 -0.95 -0.82 8.29 8.55 10.51 14.17 -
EY -114.00 -105.71 -122.15 12.06 11.69 9.52 7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 0.85 0.32 0.36 0.50 0.61 27.58%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 01/03/04 01/12/03 29/08/03 30/05/03 27/02/03 20/12/02 30/08/02 -
Price 0.54 0.61 0.73 0.49 0.46 0.51 0.72 -
P/RPS 0.88 0.85 0.90 0.59 0.50 0.50 0.63 24.88%
P/EPS -0.80 -0.90 -1.03 9.45 8.20 7.88 12.00 -
EY -124.56 -110.91 -97.05 10.58 12.20 12.69 8.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 1.07 0.37 0.34 0.37 0.52 34.26%

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