[TECHNAX] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.9%
YoY- -3886.24%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,338,222 1,526,564 1,406,754 1,280,293 1,455,060 852,733 730,655 10.60%
PBT -82,861 -9,614 6,406 -20,862 1,027 151,947 114,984 -
Tax 0 0 0 227 -482 -24,425 0 -
NP -82,861 -9,614 6,406 -20,635 545 127,522 114,984 -
-
NP to SH -82,861 -9,614 6,406 -20,635 545 127,522 114,984 -
-
Tax Rate - - 0.00% - 46.93% 16.07% 0.00% -
Total Cost 1,421,083 1,536,178 1,400,348 1,300,928 1,454,515 725,211 615,671 14.94%
-
Net Worth 617,269 718,277 696,792 728,953 741,199 673,939 -376,853 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 2,022 - 217 - - -
Div Payout % - - 31.58% - 40.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 617,269 718,277 696,792 728,953 741,199 673,939 -376,853 -
NOSH 1,122,308 1,122,308 1,123,859 1,121,467 1,089,999 1,053,030 339,507 22.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -6.19% -0.63% 0.46% -1.61% 0.04% 14.95% 15.74% -
ROE -13.42% -1.34% 0.92% -2.83% 0.07% 18.92% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 119.24 136.02 125.17 114.16 133.49 80.98 215.21 -9.36%
EPS -7.38 -0.86 0.57 -1.84 0.05 12.11 14.37 -
DPS 0.00 0.00 0.18 0.00 0.02 0.00 0.00 -
NAPS 0.55 0.64 0.62 0.65 0.68 0.64 -1.11 -
Adjusted Per Share Value based on latest NOSH - 1,096,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 553.58 631.49 581.93 529.62 601.91 352.75 302.25 10.60%
EPS -34.28 -3.98 2.65 -8.54 0.23 52.75 47.57 -
DPS 0.00 0.00 0.84 0.00 0.09 0.00 0.00 -
NAPS 2.5534 2.9713 2.8824 3.0154 3.0661 2.7879 -1.5589 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.25 0.34 0.50 0.22 0.77 0.57 -
P/RPS 0.12 0.18 0.27 0.44 0.16 0.95 0.26 -12.08%
P/EPS -1.90 -29.18 59.65 -27.17 440.00 6.36 1.68 -
EY -52.74 -3.43 1.68 -3.68 0.23 15.73 59.42 -
DY 0.00 0.00 0.53 0.00 0.09 0.00 0.00 -
P/NAPS 0.25 0.39 0.55 0.77 0.32 1.20 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 25/02/11 25/02/10 25/02/09 27/02/08 27/02/07 -
Price 0.165 0.25 0.34 0.49 0.22 0.67 0.79 -
P/RPS 0.14 0.18 0.27 0.43 0.16 0.83 0.37 -14.94%
P/EPS -2.23 -29.18 59.65 -26.63 440.00 5.53 2.33 -
EY -44.75 -3.43 1.68 -3.76 0.23 18.07 42.87 -
DY 0.00 0.00 0.53 0.00 0.09 0.00 0.00 -
P/NAPS 0.30 0.39 0.55 0.75 0.32 1.05 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