[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- -49.49%
YoY- -231.15%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 171,722 185,716 164,053 166,564 164,446 146,428 157,314 5.99%
PBT -6,128 -5,740 -7,321 -5,405 -3,140 -7,932 5,202 -
Tax -1,144 -1,440 1,693 780 46 2,908 -764 30.78%
NP -7,272 -7,180 -5,628 -4,625 -3,094 -5,024 4,438 -
-
NP to SH -7,272 -7,180 -5,628 -4,625 -3,094 -5,024 4,438 -
-
Tax Rate - - - - - - 14.69% -
Total Cost 178,994 192,896 169,681 171,189 167,540 151,452 152,876 11.05%
-
Net Worth 47,199 49,172 50,808 54,415 56,763 57,599 58,826 -13.61%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 799 - 1,200 1,600 2,398 - 1,200 -23.69%
Div Payout % 0.00% - 0.00% 0.00% 0.00% - 27.05% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 47,199 49,172 50,808 54,415 56,763 57,599 58,826 -13.61%
NOSH 39,999 39,977 40,007 40,011 39,974 39,999 40,018 -0.03%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin -4.23% -3.87% -3.43% -2.78% -1.88% -3.43% 2.82% -
ROE -15.41% -14.60% -11.08% -8.50% -5.45% -8.72% 7.54% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 429.31 464.55 410.06 416.29 411.38 366.07 393.11 6.03%
EPS -18.18 -17.96 -14.07 -11.56 -7.74 -12.56 11.09 -
DPS 2.00 0.00 3.00 4.00 6.00 0.00 3.00 -23.62%
NAPS 1.18 1.23 1.27 1.36 1.42 1.44 1.47 -13.59%
Adjusted Per Share Value based on latest NOSH - 39,958
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 57.30 61.97 54.74 55.58 54.87 48.86 52.49 6.00%
EPS -2.43 -2.40 -1.88 -1.54 -1.03 -1.68 1.48 -
DPS 0.27 0.00 0.40 0.53 0.80 0.00 0.40 -22.99%
NAPS 0.1575 0.1641 0.1695 0.1816 0.1894 0.1922 0.1963 -13.61%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.79 0.81 0.85 0.77 0.89 0.77 1.00 -
P/RPS 0.18 0.17 0.21 0.18 0.22 0.21 0.25 -19.61%
P/EPS -4.35 -4.51 -6.04 -6.66 -11.50 -6.13 9.02 -
EY -23.01 -22.17 -16.55 -15.01 -8.70 -16.31 11.09 -
DY 2.53 0.00 3.53 5.19 6.74 0.00 3.00 -10.71%
P/NAPS 0.67 0.66 0.67 0.57 0.63 0.53 0.68 -0.98%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.78 0.75 0.78 0.82 0.77 0.79 0.73 -
P/RPS 0.18 0.16 0.19 0.20 0.19 0.22 0.19 -3.53%
P/EPS -4.29 -4.18 -5.54 -7.09 -9.95 -6.29 6.58 -
EY -23.31 -23.95 -18.04 -14.10 -10.05 -15.90 15.19 -
DY 2.56 0.00 3.85 4.88 7.79 0.00 4.11 -27.00%
P/NAPS 0.66 0.61 0.61 0.60 0.54 0.55 0.50 20.27%

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