[TECHNAX] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[TECHNAX] TECHNA-X BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 1.83%
YoY- 83.19%
Quarter Report
Latest QR
Upcoming QR
TECHNAX's Result
TECHNAX's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 768,370 394,455 115,895 149,058 206,502 308,698 494,127 8.36%
PBT 118,431 35,711 -56,985 -37,197 -227,858 19,660 -30,549 -
Tax -10,559 -526 -1,447 -923 1,027 -646 34,795 -
NP 107,872 35,185 -58,432 -38,120 -226,831 19,014 4,246 80.09%
-
NP to SH 107,872 35,185 -58,432 -38,120 -226,831 19,014 -37,470 -
-
Tax Rate 8.92% 1.47% - - - 3.29% - -
Total Cost 660,498 359,270 174,327 187,178 433,333 289,684 489,881 5.58%
-
Net Worth 638,871 0 -152,789 194,318 225,944 457,351 433,483 7.30%
Dividend
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 638,871 0 -152,789 194,318 225,944 457,351 433,483 7.30%
NOSH 1,120,827 339,539 339,531 340,909 337,230 338,779 341,325 24.13%
Ratio Analysis
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.04% 8.92% -50.42% -25.57% -109.84% 6.16% 0.86% -
ROE 16.88% 0.00% 0.00% -19.62% -100.39% 4.16% -8.64% -
Per Share
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 68.55 116.17 34.13 43.72 61.23 91.12 144.77 -12.71%
EPS 9.62 10.36 -17.21 -11.18 -67.26 5.61 -10.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.00 -0.45 0.57 0.67 1.35 1.27 -13.55%
Adjusted Per Share Value based on latest NOSH - 340,909
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 317.85 163.17 47.94 61.66 85.42 127.70 204.40 8.36%
EPS 44.62 14.55 -24.17 -15.77 -93.83 7.87 -15.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6428 0.00 -0.632 0.8038 0.9347 1.8919 1.7932 7.30%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/06/07 30/06/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.49 0.27 0.48 0.50 0.59 0.48 1.00 -
P/RPS 2.17 0.23 1.41 1.14 0.96 0.53 0.69 23.16%
P/EPS 15.48 2.61 -2.79 -4.47 -0.88 8.55 -9.11 -
EY 6.46 38.38 -35.85 -22.36 -114.00 11.69 -10.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 0.00 0.00 0.88 0.88 0.36 0.79 24.27%
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/08/07 29/08/06 03/03/06 25/02/05 01/03/04 27/02/03 27/02/02 -
Price 0.94 0.29 0.48 0.48 0.54 0.46 0.94 -
P/RPS 1.37 0.25 1.41 1.10 0.88 0.50 0.65 14.52%
P/EPS 9.77 2.80 -2.79 -4.29 -0.80 8.20 -8.56 -
EY 10.24 35.73 -35.85 -23.30 -124.56 12.20 -11.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.00 0.00 0.84 0.81 0.34 0.74 15.70%

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