[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 54.99%
YoY- 65.33%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 145,262 173,952 166,774 163,934 165,308 156,380 181,527 -13.74%
PBT -3,192 -3,744 -2,945 -1,501 -3,776 -8,000 -5,621 -31.30%
Tax 34 -216 53 -293 -320 -400 -248 -
NP -3,158 -3,960 -2,892 -1,794 -4,096 -8,400 -5,869 -33.72%
-
NP to SH -2,926 -3,540 -3,019 -1,901 -4,224 -8,468 -6,135 -38.81%
-
Tax Rate - - - - - - - -
Total Cost 148,420 177,912 169,666 165,729 169,404 164,780 187,396 -14.33%
-
Net Worth 35,301 35,399 36,433 38,294 37,506 37,530 41,248 -9.81%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 35,301 35,399 36,433 38,294 37,506 37,530 41,248 -9.81%
NOSH 36,393 36,122 36,433 36,470 36,413 36,437 37,842 -2.55%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -2.17% -2.28% -1.73% -1.09% -2.48% -5.37% -3.23% -
ROE -8.29% -10.00% -8.29% -4.97% -11.26% -22.56% -14.87% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 399.15 481.56 457.75 449.50 453.97 429.18 479.69 -11.48%
EPS -8.04 -9.80 -8.30 -5.21 -11.60 -23.24 -16.57 -38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 1.00 1.05 1.03 1.03 1.09 -7.44%
Adjusted Per Share Value based on latest NOSH - 36,489
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 48.47 58.04 55.65 54.70 55.16 52.18 60.57 -13.74%
EPS -0.98 -1.18 -1.01 -0.63 -1.41 -2.83 -2.05 -38.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1181 0.1216 0.1278 0.1251 0.1252 0.1376 -9.79%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.14 0.14 0.23 0.28 0.28 0.37 0.61 -
P/RPS 0.04 0.03 0.05 0.06 0.06 0.09 0.13 -54.26%
P/EPS -1.74 -1.43 -2.78 -5.37 -2.41 -1.59 -3.76 -40.03%
EY -57.43 -70.00 -36.03 -18.62 -41.43 -62.81 -26.58 66.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.23 0.27 0.27 0.36 0.56 -60.14%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 19/12/08 26/09/08 23/06/08 28/03/08 21/12/07 28/09/07 -
Price 0.20 0.12 0.20 0.28 0.21 0.28 0.39 -
P/RPS 0.05 0.02 0.04 0.06 0.05 0.07 0.08 -26.79%
P/EPS -2.49 -1.22 -2.41 -5.37 -1.81 -1.20 -2.41 2.19%
EY -40.20 -81.67 -41.43 -18.62 -55.24 -83.00 -41.57 -2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.12 0.20 0.27 0.20 0.27 0.36 -30.07%

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