[TECHBASE] QoQ Cumulative Quarter Result on 31-Jan-2005 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 276.54%
YoY- 135.31%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 44,374 176,770 129,553 96,618 46,831 161,922 122,546 -49.10%
PBT -718 -4,510 -1,016 1,245 287 -5,500 -4,135 -68.77%
Tax 0 610 263 39 54 933 -401 -
NP -718 -3,900 -753 1,284 341 -4,567 -4,536 -70.63%
-
NP to SH -983 -3,900 -753 1,284 341 -4,567 -4,536 -63.82%
-
Tax Rate - - - -3.13% -18.82% - - -
Total Cost 45,092 180,670 130,306 95,334 46,490 166,489 127,082 -49.78%
-
Net Worth 38,782 48,007 44,549 46,619 45,995 45,901 46,359 -11.18%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 394 395 - 399 399 -
Div Payout % - - 0.00% 30.77% - 0.00% 0.00% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 38,782 48,007 44,549 46,619 45,995 45,901 46,359 -11.18%
NOSH 38,398 39,350 39,424 39,507 39,651 39,914 39,964 -2.62%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin -1.62% -2.21% -0.58% 1.33% 0.73% -2.82% -3.70% -
ROE -2.53% -8.12% -1.69% 2.75% 0.74% -9.95% -9.78% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 115.56 449.22 328.61 244.55 118.11 405.67 306.64 -47.73%
EPS -2.56 -9.92 -1.91 3.25 0.86 -11.44 -11.35 -62.84%
DPS 0.00 0.00 1.00 1.00 0.00 1.00 1.00 -
NAPS 1.01 1.22 1.13 1.18 1.16 1.15 1.16 -8.79%
Adjusted Per Share Value based on latest NOSH - 39,456
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 14.81 58.98 43.23 32.24 15.63 54.03 40.89 -49.09%
EPS -0.33 -1.30 -0.25 0.43 0.11 -1.52 -1.51 -63.61%
DPS 0.00 0.00 0.13 0.13 0.00 0.13 0.13 -
NAPS 0.1294 0.1602 0.1486 0.1556 0.1535 0.1532 0.1547 -11.19%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.49 0.50 0.53 0.58 0.54 0.58 0.67 -
P/RPS 0.42 0.11 0.16 0.24 0.46 0.14 0.22 53.71%
P/EPS -19.14 -5.04 -27.75 17.85 62.79 -5.07 -5.90 118.67%
EY -5.22 -19.82 -3.60 5.60 1.59 -19.73 -16.94 -54.28%
DY 0.00 0.00 1.89 1.72 0.00 1.72 1.49 -
P/NAPS 0.49 0.41 0.47 0.49 0.47 0.50 0.58 -10.60%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 23/12/05 29/09/05 24/06/05 30/03/05 17/12/04 24/09/04 17/06/04 -
Price 0.47 0.47 0.46 0.50 0.60 0.60 0.60 -
P/RPS 0.41 0.10 0.14 0.20 0.51 0.15 0.20 61.16%
P/EPS -18.36 -4.74 -24.08 15.38 69.77 -5.24 -5.29 128.71%
EY -5.45 -21.09 -4.15 6.50 1.43 -19.07 -18.92 -56.28%
DY 0.00 0.00 2.17 2.00 0.00 1.67 1.67 -
P/NAPS 0.47 0.39 0.41 0.42 0.52 0.52 0.52 -6.50%

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