[TECHBASE] QoQ Cumulative 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- -24.75%
YoY- -30.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 96,618 46,831 161,922 122,546 85,861 46,429 164,053 -29.62%
PBT 1,245 287 -5,500 -4,135 -3,064 -1,435 -7,321 -
Tax 39 54 933 -401 -572 -360 1,693 -91.81%
NP 1,284 341 -4,567 -4,536 -3,636 -1,795 -5,628 -
-
NP to SH 1,284 341 -4,567 -4,536 -3,636 -1,795 -5,628 -
-
Tax Rate -3.13% -18.82% - - - - - -
Total Cost 95,334 46,490 166,489 127,082 89,497 48,224 169,681 -31.79%
-
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 395 - 399 399 399 - 1,200 -52.16%
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 2.75% 0.74% -9.95% -9.78% -7.70% -3.65% -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 244.55 118.11 405.67 306.64 214.65 116.14 410.06 -29.03%
EPS 3.25 0.86 -11.44 -11.35 -9.09 -4.49 -14.07 -
DPS 1.00 0.00 1.00 1.00 1.00 0.00 3.00 -51.76%
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 32.08 15.55 53.76 40.69 28.51 15.42 54.47 -29.62%
EPS 0.43 0.11 -1.52 -1.51 -1.21 -0.60 -1.87 -
DPS 0.13 0.00 0.13 0.13 0.13 0.00 0.40 -52.56%
NAPS 0.1548 0.1527 0.1524 0.1539 0.1567 0.1633 0.1687 -5.54%
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 0.24 0.46 0.14 0.22 0.37 0.70 0.21 9.26%
P/EPS 17.85 62.79 -5.07 -5.90 -8.69 -18.04 -6.04 -
EY 5.60 1.59 -19.73 -16.94 -11.51 -5.54 -16.55 -
DY 1.72 0.00 1.72 1.49 1.27 0.00 3.53 -37.94%
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 0.20 0.51 0.15 0.20 0.36 0.65 0.19 3.46%
P/EPS 15.38 69.77 -5.24 -5.29 -8.58 -16.70 -5.54 -
EY 6.50 1.43 -19.07 -18.92 -11.65 -5.99 -18.04 -
DY 2.00 0.00 1.67 1.67 1.28 0.00 3.85 -35.24%
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