[TECHNAX] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -4.58%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 51,112 154,786 66,211 268,950 423,268 663,276 668,880 2.77%
PBT -43,890 -31,150 2,556 -22,970 -12,642 23,036 15,384 -
Tax -368 -492 55 640 12,642 -7,546 -4,104 2.59%
NP -44,258 -31,642 2,611 -22,330 0 15,490 11,280 -
-
NP to SH -44,258 -31,642 2,611 -22,330 -19,604 15,490 11,280 -
-
Tax Rate - - -2.15% - - 32.76% 26.68% -
Total Cost 95,370 186,428 63,600 291,280 423,268 647,786 657,600 2.07%
-
Net Worth -152,730 193,751 227,190 458,138 430,745 462,848 610,229 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth -152,730 193,751 227,190 458,138 430,745 462,848 610,229 -
NOSH 339,401 339,914 339,090 339,361 339,169 308,565 308,196 -0.10%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -86.59% -20.44% 3.94% -8.30% 0.00% 2.34% 1.69% -
ROE 0.00% -16.33% 1.15% -4.87% -4.55% 3.35% 1.85% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 15.06 45.54 19.53 79.25 124.80 214.95 217.03 2.87%
EPS -13.04 -9.32 0.77 -6.58 -5.78 5.02 3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.45 0.57 0.67 1.35 1.27 1.50 1.98 -
Adjusted Per Share Value based on latest NOSH - 338,779
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.14 64.03 27.39 111.26 175.09 274.38 276.69 2.77%
EPS -18.31 -13.09 1.08 -9.24 -8.11 6.41 4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6318 0.8015 0.9398 1.8952 1.7819 1.9147 2.5243 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.48 0.50 0.59 0.48 1.00 1.06 0.00 -
P/RPS 3.19 1.10 3.02 0.61 0.80 0.49 0.00 -100.00%
P/EPS -3.68 -5.37 76.62 -7.29 -17.30 21.12 0.00 -100.00%
EY -27.17 -18.62 1.31 -13.71 -5.78 4.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.88 0.88 0.36 0.79 0.71 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 03/03/06 25/02/05 01/03/04 27/02/03 27/02/02 28/02/01 23/02/00 -
Price 0.48 0.48 0.54 0.46 0.94 1.02 3.32 -
P/RPS 3.19 1.05 2.77 0.58 0.75 0.47 1.53 -0.77%
P/EPS -3.68 -5.16 70.13 -6.99 -16.26 20.32 90.71 -
EY -27.17 -19.39 1.43 -14.30 -6.15 4.92 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.81 0.34 0.74 0.68 1.68 -

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