[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 16.83%
YoY- -30.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 193,236 187,324 161,922 163,394 171,722 185,716 164,053 11.47%
PBT 2,490 1,148 -5,500 -5,513 -6,128 -5,740 -7,321 -
Tax 78 216 933 -534 -1,144 -1,440 1,693 -87.02%
NP 2,568 1,364 -4,567 -6,048 -7,272 -7,180 -5,628 -
-
NP to SH 2,568 1,364 -4,567 -6,048 -7,272 -7,180 -5,628 -
-
Tax Rate -3.13% -18.82% - - - - - -
Total Cost 190,668 185,960 166,489 169,442 178,994 192,896 169,681 8.04%
-
Net Worth 46,619 45,995 45,901 46,359 47,199 49,172 50,808 -5.55%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 790 - 399 532 799 - 1,200 -24.22%
Div Payout % 30.77% - 0.00% 0.00% 0.00% - 0.00% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 46,619 45,995 45,901 46,359 47,199 49,172 50,808 -5.55%
NOSH 39,507 39,651 39,914 39,964 39,999 39,977 40,007 -0.83%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 1.33% 0.73% -2.82% -3.70% -4.23% -3.87% -3.43% -
ROE 5.51% 2.97% -9.95% -13.05% -15.41% -14.60% -11.08% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 489.11 472.43 405.67 408.85 429.31 464.55 410.06 12.41%
EPS 6.50 3.44 -11.44 -15.13 -18.18 -17.96 -14.07 -
DPS 2.00 0.00 1.00 1.33 2.00 0.00 3.00 -23.59%
NAPS 1.18 1.16 1.15 1.16 1.18 1.23 1.27 -4.76%
Adjusted Per Share Value based on latest NOSH - 39,823
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 64.48 62.50 54.03 54.52 57.30 61.97 54.74 11.48%
EPS 0.86 0.46 -1.52 -2.02 -2.43 -2.40 -1.88 -
DPS 0.26 0.00 0.13 0.18 0.27 0.00 0.40 -24.86%
NAPS 0.1556 0.1535 0.1532 0.1547 0.1575 0.1641 0.1695 -5.52%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.58 0.54 0.58 0.67 0.79 0.81 0.85 -
P/RPS 0.12 0.11 0.14 0.16 0.18 0.17 0.21 -31.02%
P/EPS 8.92 15.70 -5.07 -4.43 -4.35 -4.51 -6.04 -
EY 11.21 6.37 -19.73 -22.59 -23.01 -22.17 -16.55 -
DY 3.45 0.00 1.72 1.99 2.53 0.00 3.53 -1.50%
P/NAPS 0.49 0.47 0.50 0.58 0.67 0.66 0.67 -18.74%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 17/12/04 24/09/04 17/06/04 30/03/04 30/12/03 29/09/03 -
Price 0.50 0.60 0.60 0.60 0.78 0.75 0.78 -
P/RPS 0.10 0.13 0.15 0.15 0.18 0.16 0.19 -34.68%
P/EPS 7.69 17.44 -5.24 -3.96 -4.29 -4.18 -5.54 -
EY 13.00 5.73 -19.07 -25.22 -23.31 -23.95 -18.04 -
DY 4.00 0.00 1.67 2.22 2.56 0.00 3.85 2.56%
P/NAPS 0.42 0.52 0.52 0.52 0.66 0.61 0.61 -21.93%

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