[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2001 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ- -68.84%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 157,314 116,093 85,721 40,873 169,185 122,320 90,649 44.55%
PBT 5,202 4,010 5,831 2,822 7,833 6,754 6,054 -9.64%
Tax -764 -1,365 -1,685 -795 -1,327 -1,098 -1,047 -18.99%
NP 4,438 2,645 4,146 2,027 6,506 5,656 5,007 -7.74%
-
NP to SH 4,438 2,645 4,146 2,027 6,506 5,656 5,007 -7.74%
-
Tax Rate 14.69% 34.04% 28.90% 28.17% 16.94% 16.26% 17.29% -
Total Cost 152,876 113,448 81,575 38,846 162,679 116,664 85,642 47.30%
-
Net Worth 58,826 56,821 58,371 59,970 57,979 56,799 55,588 3.85%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 1,200 800 - - 799 - - -
Div Payout % 27.05% 30.26% - - 12.29% - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 58,826 56,821 58,371 59,970 57,979 56,799 55,588 3.85%
NOSH 40,018 40,015 39,980 39,980 39,985 39,999 39,992 0.04%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 2.82% 2.28% 4.84% 4.96% 3.85% 4.62% 5.52% -
ROE 7.54% 4.65% 7.10% 3.38% 11.22% 9.96% 9.01% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 393.11 290.12 214.41 102.23 423.11 305.80 226.67 44.49%
EPS 11.09 6.61 10.37 5.07 16.27 14.14 12.52 -7.78%
DPS 3.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.47 1.42 1.46 1.50 1.45 1.42 1.39 3.81%
Adjusted Per Share Value based on latest NOSH - 39,980
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 52.23 38.55 28.46 13.57 56.18 40.61 30.10 44.54%
EPS 1.47 0.88 1.38 0.67 2.16 1.88 1.66 -7.80%
DPS 0.40 0.27 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.1953 0.1887 0.1938 0.1991 0.1925 0.1886 0.1846 3.83%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.00 1.26 1.22 0.89 0.91 0.81 1.11 -
P/RPS 0.25 0.43 0.57 0.87 0.22 0.26 0.49 -36.22%
P/EPS 9.02 19.06 11.76 17.55 5.59 5.73 8.87 1.12%
EY 11.09 5.25 8.50 5.70 17.88 17.46 11.28 -1.12%
DY 3.00 1.59 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 0.68 0.89 0.84 0.59 0.63 0.57 0.80 -10.29%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 30/09/02 29/07/02 25/03/02 30/01/02 24/09/01 29/06/01 28/03/01 -
Price 0.73 1.00 1.11 1.22 0.81 0.84 0.95 -
P/RPS 0.19 0.34 0.52 1.19 0.19 0.27 0.42 -41.15%
P/EPS 6.58 15.13 10.70 24.06 4.98 5.94 7.59 -9.10%
EY 15.19 6.61 9.34 4.16 20.09 16.83 13.18 9.95%
DY 4.11 2.00 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 0.50 0.70 0.76 0.81 0.56 0.59 0.68 -18.58%

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