[TECHNAX] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 50.04%
YoY- -121.9%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,016,831 1,123,229 1,041,284 962,545 1,222,157 619,358 544,340 10.96%
PBT -72,082 5,219 3,387 -18,441 99,448 107,711 84,589 -
Tax 0 0 0 0 -15,253 -17,630 0 -
NP -72,082 5,219 3,387 -18,441 84,195 90,081 84,589 -
-
NP to SH -72,082 5,219 3,387 -18,441 84,195 90,081 84,589 -
-
Tax Rate - 0.00% 0.00% - 15.34% 16.37% 0.00% -
Total Cost 1,088,913 1,118,010 1,037,897 980,986 1,137,962 529,277 459,751 15.43%
-
Net Worth 628,492 748,813 688,689 742,137 841,950 628,711 -366,287 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 628,492 748,813 688,689 742,137 841,950 628,711 -366,287 -
NOSH 1,122,308 1,134,565 1,128,999 1,124,451 1,122,600 1,030,675 339,154 22.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -7.09% 0.46% 0.33% -1.92% 6.89% 14.54% 15.54% -
ROE -11.47% 0.70% 0.49% -2.48% 10.00% 14.33% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 90.60 99.00 92.23 85.60 108.87 60.09 160.50 -9.08%
EPS -6.42 0.46 0.30 -1.64 7.50 8.74 10.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.66 0.61 0.66 0.75 0.61 -1.08 -
Adjusted Per Share Value based on latest NOSH - 1,119,393
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 420.63 464.64 430.75 398.17 505.57 256.21 225.18 10.96%
EPS -29.82 2.16 1.40 -7.63 34.83 37.26 34.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5999 3.0976 2.8489 3.07 3.4829 2.6008 -1.5152 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.17 0.20 0.35 0.50 0.38 1.07 0.26 -
P/RPS 0.19 0.20 0.38 0.58 0.35 1.78 0.16 2.90%
P/EPS -2.65 43.48 116.67 -30.49 5.07 12.24 1.04 -
EY -37.78 2.30 0.86 -3.28 19.74 8.17 95.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.57 0.76 0.51 1.75 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 30/11/10 13/11/09 11/11/08 21/11/07 17/11/06 -
Price 0.17 0.25 0.34 0.51 0.31 0.79 0.42 -
P/RPS 0.19 0.25 0.37 0.60 0.28 1.31 0.26 -5.08%
P/EPS -2.65 54.35 113.33 -31.10 4.13 9.04 1.68 -
EY -37.78 1.84 0.88 -3.22 24.19 11.06 59.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.56 0.77 0.41 1.30 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