[TECHNAX] YoY TTM 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- 6.21%
YoY- -183.93%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,420,166 1,488,699 1,359,032 1,195,447 1,455,532 805,674 547,273 17.20%
PBT -86,916 8,239 966 -116,863 143,684 138,108 70,388 -
Tax 0 0 227 14,772 -22,047 -17,631 -296 -
NP -86,916 8,239 1,193 -102,091 121,637 120,477 70,092 -
-
NP to SH -86,916 8,239 1,193 -102,091 121,637 120,477 70,092 -
-
Tax Rate - 0.00% -23.50% - 15.34% 12.77% 0.42% -
Total Cost 1,507,082 1,480,460 1,357,839 1,297,538 1,333,895 685,197 477,181 21.10%
-
Net Worth 628,492 739,200 694,722 738,800 844,543 685,261 -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 - 2,012 - - - - - -
Div Payout % - 24.43% - - - - - -
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 628,492 739,200 694,722 738,800 844,543 685,261 -366,287 -
NOSH 1,122,308 1,120,000 1,138,888 1,119,393 1,126,057 1,123,380 339,154 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 -6.12% 0.55% 0.09% -8.54% 8.36% 14.95% 12.81% -
ROE -13.83% 1.11% 0.17% -13.82% 14.40% 17.58% 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 126.54 132.92 119.33 106.79 129.26 71.72 161.36 -3.96%
EPS -7.74 0.74 0.10 -9.12 10.80 10.72 20.67 -
DPS 0.00 0.18 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 587.48 615.83 562.19 494.52 602.11 333.28 226.39 17.20%
EPS -35.95 3.41 0.49 -42.23 50.32 49.84 28.99 -
DPS 0.00 0.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5999 3.0578 2.8738 3.0562 3.4936 2.8347 -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 0.13 0.15 0.29 0.47 0.29 1.49 0.16 -3.39%
P/EPS -2.20 27.19 334.12 -5.48 3.52 9.98 1.26 -
EY -45.56 3.68 0.30 -18.24 28.43 10.02 79.49 -
DY 0.00 0.90 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 0.13 0.19 0.28 0.48 0.24 1.10 0.26 -10.90%
P/EPS -2.20 33.98 324.58 -5.59 2.87 7.37 2.03 -
EY -45.56 2.94 0.31 -17.88 34.85 13.58 49.21 -
DY 0.00 0.72 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