[TECHNAX] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
17-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -430.04%
YoY- 91.82%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 852,733 730,655 156,497 137,876 274,766 385,857 614,131 5.17%
PBT 151,947 114,984 -50,957 -19,066 -241,899 24,824 -12,710 -
Tax -24,425 0 -1,167 -622 1,292 -4,447 12,710 -
NP 127,522 114,984 -52,124 -19,688 -240,607 20,377 0 -
-
NP to SH 127,522 114,984 -52,124 -19,688 -240,607 20,377 -19,923 -
-
Tax Rate 16.07% 0.00% - - - 17.91% - -
Total Cost 725,211 615,671 208,621 157,564 515,373 365,480 614,131 2.58%
-
Net Worth 673,939 -376,853 -332,901 207,063 227,545 472,067 423,671 7.39%
Dividend
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 673,939 -376,853 -332,901 207,063 227,545 472,067 423,671 7.39%
NOSH 1,053,030 339,507 339,695 339,448 339,620 339,616 311,522 20.58%
Ratio Analysis
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.95% 15.74% -33.31% -14.28% -87.57% 5.28% 0.00% -
ROE 18.92% 0.00% 0.00% -9.51% -105.74% 4.32% -4.70% -
Per Share
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 80.98 215.21 46.07 40.62 80.90 113.62 197.14 -12.77%
EPS 12.11 14.37 -15.35 -5.80 -70.84 6.00 -6.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 -1.11 -0.98 0.61 0.67 1.39 1.36 -10.93%
Adjusted Per Share Value based on latest NOSH - 339,831
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 352.75 302.25 64.74 57.03 113.66 159.62 254.05 5.17%
EPS 52.75 47.57 -21.56 -8.14 -99.53 8.43 -8.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7879 -1.5589 -1.3771 0.8566 0.9413 1.9528 1.7526 7.39%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/12/07 29/12/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.77 0.57 0.48 0.29 0.58 0.85 1.00 -
P/RPS 0.95 0.26 1.04 0.71 0.72 0.75 0.51 10.03%
P/EPS 6.36 1.68 -3.13 -5.00 -0.82 14.17 -15.64 -
EY 15.73 59.42 -31.97 -20.00 -122.15 7.06 -6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.00 0.48 0.87 0.61 0.74 7.71%
Price Multiplier on Announcement Date
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/02/08 27/02/07 30/08/05 17/09/04 29/08/03 30/08/02 30/08/01 -
Price 0.67 0.79 0.48 0.54 0.73 0.72 1.22 -
P/RPS 0.83 0.37 1.04 1.33 0.90 0.63 0.62 4.58%
P/EPS 5.53 2.33 -3.13 -9.31 -1.03 12.00 -19.08 -
EY 18.07 42.87 -31.97 -10.74 -97.05 8.33 -5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.00 0.00 0.89 1.09 0.52 0.90 2.39%

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