[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 21.75%
YoY- 26.77%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 142,539 101,381 46,959 174,840 122,091 88,516 44,374 118.17%
PBT -4,308 -2,729 267 -2,727 -2,986 -227 -718 231.27%
Tax -55 -25 0 751 0 0 0 -
NP -4,363 -2,754 267 -1,976 -2,986 -227 -718 234.09%
-
NP to SH -4,113 -2,596 438 -2,856 -3,650 -946 -983 160.34%
-
Tax Rate - - 0.00% - - - - -
Total Cost 146,902 104,135 46,692 176,816 125,077 88,743 45,092 120.23%
-
Net Worth 39,033 41,390 44,523 44,891 43,343 47,105 38,782 0.43%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 361 363 - 367 380 389 - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 39,033 41,390 44,523 44,891 43,343 47,105 38,782 0.43%
NOSH 36,142 36,307 36,198 36,796 38,020 38,930 38,398 -3.96%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -3.06% -2.72% 0.57% -1.13% -2.45% -0.26% -1.62% -
ROE -10.54% -6.27% 0.98% -6.36% -8.42% -2.01% -2.53% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 394.38 279.23 129.73 475.16 321.12 227.37 115.56 127.18%
EPS -11.38 -7.15 1.21 -10.14 -9.60 -2.43 -2.56 171.09%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 1.08 1.14 1.23 1.22 1.14 1.21 1.01 4.58%
Adjusted Per Share Value based on latest NOSH - 36,787
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 47.56 33.83 15.67 58.34 40.74 29.53 14.81 118.13%
EPS -1.37 -0.87 0.15 -0.95 -1.22 -0.32 -0.33 158.98%
DPS 0.12 0.12 0.00 0.12 0.13 0.13 0.00 -
NAPS 0.1302 0.1381 0.1486 0.1498 0.1446 0.1572 0.1294 0.41%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.40 0.46 0.52 0.69 0.43 0.47 0.49 -
P/RPS 0.10 0.16 0.40 0.15 0.13 0.21 0.42 -61.68%
P/EPS -3.51 -6.43 42.98 -8.89 -4.48 -19.34 -19.14 -67.82%
EY -28.45 -15.54 2.33 -11.25 -22.33 -5.17 -5.22 210.66%
DY 2.50 2.17 0.00 1.45 2.33 2.13 0.00 -
P/NAPS 0.37 0.40 0.42 0.57 0.38 0.39 0.49 -17.12%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 27/03/07 27/12/06 28/09/06 30/06/06 30/03/06 23/12/05 -
Price 0.70 0.40 0.50 0.47 0.70 0.44 0.47 -
P/RPS 0.18 0.14 0.39 0.10 0.22 0.19 0.41 -42.32%
P/EPS -6.15 -5.59 41.32 -6.06 -7.29 -18.11 -18.36 -51.86%
EY -16.26 -17.88 2.42 -16.51 -13.71 -5.52 -5.45 107.65%
DY 1.43 2.50 0.00 2.13 1.43 2.27 0.00 -
P/NAPS 0.65 0.35 0.41 0.39 0.61 0.36 0.47 24.20%

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