[TECHNAX] YoY TTM Result on 30-Sep-2020 [#3]

Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -3.22%
YoY- -949.2%
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 73,774 40,898 398,390 924,157 1,021,358 615,012 140,053 -10.12%
PBT 243,299 -97,437 -247,394 -30,572 40,475 -138,890 -262,102 -
Tax -70 -64,095 -6,407 6,382 0 0 0 -
NP 243,229 -161,532 -253,801 -24,190 40,475 -138,890 -262,102 -
-
NP to SH 245,078 -168,084 -253,801 -24,190 40,475 -138,890 -262,102 -
-
Tax Rate 0.03% - - - 0.00% - - -
Total Cost -169,455 202,430 652,191 948,347 980,883 753,902 402,155 -
-
Net Worth 97,293 37,404 131,230 336,692 370,361 347,915 471,369 -23.11%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 97,293 37,404 131,230 336,692 370,361 347,915 471,369 -23.11%
NOSH 2,214,714 2,031,813 1,312,307 1,122,308 1,122,308 1,122,308 1,122,308 11.98%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 329.69% -394.96% -63.71% -2.62% 3.96% -22.58% -187.14% -
ROE 251.90% -449.37% -193.40% -7.18% 10.93% -39.92% -55.60% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3.34 2.19 30.36 82.34 91.01 54.80 12.48 -19.71%
EPS 11.08 -8.99 -19.34 -2.16 3.61 -12.38 -23.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.02 0.10 0.30 0.33 0.31 0.42 -31.32%
Adjusted Per Share Value based on latest NOSH - 1,312,307
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 30.52 16.92 164.80 382.29 422.50 254.41 57.94 -10.12%
EPS 101.38 -69.53 -104.99 -10.01 16.74 -57.45 -108.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4025 0.1547 0.5429 1.3928 1.5321 1.4392 1.9499 -23.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.025 0.08 0.105 0.125 0.28 0.21 0.025 -
P/RPS 0.75 3.66 0.35 0.15 0.31 0.38 0.20 24.63%
P/EPS 0.23 -0.89 -0.54 -5.80 7.76 -1.70 -0.11 -
EY 443.34 -112.34 -184.19 -17.24 12.88 -58.93 -934.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 4.00 1.05 0.42 0.85 0.68 0.06 45.50%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 30/11/21 30/11/20 29/11/19 12/11/18 30/10/17 28/11/16 -
Price 0.03 0.095 0.10 0.13 0.25 0.23 0.025 -
P/RPS 0.90 4.34 0.33 0.16 0.27 0.42 0.20 28.47%
P/EPS 0.27 -1.06 -0.52 -6.03 6.93 -1.86 -0.11 -
EY 369.45 -94.60 -193.40 -16.58 14.43 -53.81 -934.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 4.75 1.00 0.43 0.76 0.74 0.06 49.84%

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