[TECHNAX] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -9.52%
YoY- 569.1%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 852,734 805,674 768,370 740,883 730,655 547,273 394,455 66.95%
PBT 151,949 138,108 118,431 108,680 114,985 70,388 35,711 161.88%
Tax -24,425 -17,631 -10,559 -4,643 0 -296 -526 1182.91%
NP 127,524 120,477 107,872 104,037 114,985 70,092 35,185 135.39%
-
NP to SH 127,524 120,477 107,872 104,037 114,985 70,092 35,185 135.39%
-
Tax Rate 16.07% 12.77% 8.92% 4.27% 0.00% 0.42% 1.47% -
Total Cost 725,210 685,197 660,498 636,846 615,670 477,181 359,270 59.51%
-
Net Worth 717,451 685,261 638,871 446,638 -377,257 -366,287 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 717,451 685,261 638,871 446,638 -377,257 -366,287 0 -
NOSH 1,121,017 1,123,380 1,120,827 842,714 339,871 339,154 339,539 121.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.95% 14.95% 14.04% 14.04% 15.74% 12.81% 8.92% -
ROE 17.77% 17.58% 16.88% 23.29% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.07 71.72 68.55 87.92 214.98 161.36 116.17 -24.53%
EPS 11.38 10.72 9.62 12.35 33.83 20.67 10.36 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.57 0.53 -1.11 -1.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 842,714
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 352.75 333.28 317.85 306.48 302.25 226.39 163.17 66.95%
EPS 52.75 49.84 44.62 43.04 47.57 28.99 14.55 135.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9679 2.8347 2.6428 1.8476 -1.5606 -1.5152 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.77 1.07 1.49 1.41 0.57 0.26 0.27 -
P/RPS 1.01 1.49 2.17 1.60 0.27 0.16 0.23 167.43%
P/EPS 6.77 9.98 15.48 11.42 1.68 1.26 2.61 88.45%
EY 14.77 10.02 6.46 8.76 59.35 79.49 38.38 -47.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.75 2.61 2.66 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 21/11/07 28/08/07 31/05/07 27/02/07 17/11/06 29/08/06 -
Price 0.67 0.79 0.94 1.44 0.79 0.42 0.29 -
P/RPS 0.88 1.10 1.37 1.64 0.37 0.26 0.25 130.86%
P/EPS 5.89 7.37 9.77 11.66 2.34 2.03 2.80 63.95%
EY 16.98 13.58 10.24 8.57 42.83 49.21 35.73 -39.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.30 1.65 2.72 0.00 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