[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -128.3%
YoY- -161.96%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 164,053 124,923 82,223 36,607 157,314 116,093 85,721 54.32%
PBT -7,321 -4,054 -1,570 -1,983 5,202 4,010 5,831 -
Tax 1,693 585 23 727 -764 -1,365 -1,685 -
NP -5,628 -3,469 -1,547 -1,256 4,438 2,645 4,146 -
-
NP to SH -5,628 -3,469 -1,547 -1,256 4,438 2,645 4,146 -
-
Tax Rate - - - - 14.69% 34.04% 28.90% -
Total Cost 169,681 128,392 83,770 37,863 152,876 113,448 81,575 63.16%
-
Net Worth 50,808 54,415 56,763 57,599 58,826 56,821 58,371 -8.85%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 1,200 1,200 1,199 - 1,200 800 - -
Div Payout % 0.00% 0.00% 0.00% - 27.05% 30.26% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 50,808 54,415 56,763 57,599 58,826 56,821 58,371 -8.85%
NOSH 40,007 40,011 39,974 39,999 40,018 40,015 39,980 0.04%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -3.43% -2.78% -1.88% -3.43% 2.82% 2.28% 4.84% -
ROE -11.08% -6.38% -2.73% -2.18% 7.54% 4.65% 7.10% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 410.06 312.22 205.69 91.52 393.11 290.12 214.41 54.25%
EPS -14.07 -8.67 -3.87 -3.14 11.09 6.61 10.37 -
DPS 3.00 3.00 3.00 0.00 3.00 2.00 0.00 -
NAPS 1.27 1.36 1.42 1.44 1.47 1.42 1.46 -8.89%
Adjusted Per Share Value based on latest NOSH - 39,999
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 54.74 41.68 27.43 12.21 52.49 38.74 28.60 54.33%
EPS -1.88 -1.16 -0.52 -0.42 1.48 0.88 1.38 -
DPS 0.40 0.40 0.40 0.00 0.40 0.27 0.00 -
NAPS 0.1695 0.1816 0.1894 0.1922 0.1963 0.1896 0.1948 -8.88%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.85 0.77 0.89 0.77 1.00 1.26 1.22 -
P/RPS 0.21 0.25 0.43 0.84 0.25 0.43 0.57 -48.70%
P/EPS -6.04 -8.88 -23.00 -24.52 9.02 19.06 11.76 -
EY -16.55 -11.26 -4.35 -4.08 11.09 5.25 8.50 -
DY 3.53 3.90 3.37 0.00 3.00 1.59 0.00 -
P/NAPS 0.67 0.57 0.63 0.53 0.68 0.89 0.84 -14.02%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 30/06/03 31/03/03 31/12/02 30/09/02 29/07/02 25/03/02 -
Price 0.78 0.82 0.77 0.79 0.73 1.00 1.11 -
P/RPS 0.19 0.26 0.37 0.86 0.19 0.34 0.52 -48.98%
P/EPS -5.54 -9.46 -19.90 -25.16 6.58 15.13 10.70 -
EY -18.04 -10.57 -5.03 -3.97 15.19 6.61 9.34 -
DY 3.85 3.66 3.90 0.00 4.11 2.00 0.00 -
P/NAPS 0.61 0.60 0.54 0.55 0.50 0.70 0.76 -13.66%

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