[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 516.81%
YoY- 132.03%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 132,094 136,934 157,512 149,998 137,405 145,262 173,952 -16.80%
PBT 7,620 8,310 11,020 2,136 -954 -3,192 -3,744 -
Tax -2,333 -2,456 -3,408 -1,874 -45 34 -216 390.75%
NP 5,286 5,854 7,612 262 -1,000 -3,158 -3,960 -
-
NP to SH 5,892 6,302 8,244 967 -232 -2,926 -3,540 -
-
Tax Rate 30.62% 29.55% 30.93% 87.73% - - - -
Total Cost 126,808 131,080 149,900 149,736 138,405 148,420 177,912 -20.25%
-
Net Worth 40,768 40,070 38,962 36,135 36,651 35,301 35,399 9.90%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 40,768 40,070 38,962 36,135 36,651 35,301 35,399 9.90%
NOSH 36,400 36,427 36,413 35,777 37,021 36,393 36,122 0.51%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 4.00% 4.28% 4.83% 0.17% -0.73% -2.17% -2.28% -
ROE 14.45% 15.73% 21.16% 2.68% -0.63% -8.29% -10.00% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 362.89 375.91 432.57 419.25 371.15 399.15 481.56 -17.23%
EPS 16.19 17.30 22.64 2.70 -0.63 -8.04 -9.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.07 1.01 0.99 0.97 0.98 9.33%
Adjusted Per Share Value based on latest NOSH - 36,806
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 44.08 45.69 52.56 50.05 45.85 48.47 58.04 -16.79%
EPS 1.97 2.10 2.75 0.32 -0.08 -0.98 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.1337 0.13 0.1206 0.1223 0.1178 0.1181 9.89%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.39 0.41 0.28 0.25 0.28 0.14 0.14 -
P/RPS 0.11 0.11 0.06 0.06 0.08 0.04 0.03 138.34%
P/EPS 2.41 2.37 1.24 9.25 -44.68 -1.74 -1.43 -
EY 41.50 42.20 80.86 10.81 -2.24 -57.43 -70.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.26 0.25 0.28 0.14 0.14 84.51%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 26/03/10 29/12/09 29/09/09 29/06/09 27/03/09 19/12/08 -
Price 0.40 0.40 0.28 0.25 0.25 0.20 0.12 -
P/RPS 0.11 0.11 0.06 0.06 0.07 0.05 0.02 212.55%
P/EPS 2.47 2.31 1.24 9.25 -39.89 -2.49 -1.22 -
EY 40.47 43.25 80.86 10.81 -2.51 -40.20 -81.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.26 0.25 0.25 0.21 0.12 108.42%

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