[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 74.79%
YoY- -388.27%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 174,840 122,091 88,516 44,374 176,770 129,553 96,618 48.65%
PBT -2,727 -2,986 -227 -718 -4,510 -1,016 1,245 -
Tax 751 0 0 0 610 263 39 622.33%
NP -1,976 -2,986 -227 -718 -3,900 -753 1,284 -
-
NP to SH -2,856 -3,650 -946 -983 -3,900 -753 1,284 -
-
Tax Rate - - - - - - -3.13% -
Total Cost 176,816 125,077 88,743 45,092 180,670 130,306 95,334 51.12%
-
Net Worth 44,891 43,343 47,105 38,782 48,007 44,549 46,619 -2.49%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 367 380 389 - - 394 395 -4.79%
Div Payout % 0.00% 0.00% 0.00% - - 0.00% 30.77% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 44,891 43,343 47,105 38,782 48,007 44,549 46,619 -2.49%
NOSH 36,796 38,020 38,930 38,398 39,350 39,424 39,507 -4.64%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -1.13% -2.45% -0.26% -1.62% -2.21% -0.58% 1.33% -
ROE -6.36% -8.42% -2.01% -2.53% -8.12% -1.69% 2.75% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 475.16 321.12 227.37 115.56 449.22 328.61 244.55 55.89%
EPS -10.14 -9.60 -2.43 -2.56 -9.92 -1.91 3.25 -
DPS 1.00 1.00 1.00 0.00 0.00 1.00 1.00 0.00%
NAPS 1.22 1.14 1.21 1.01 1.22 1.13 1.18 2.25%
Adjusted Per Share Value based on latest NOSH - 38,398
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 58.05 40.54 29.39 14.73 58.69 43.02 32.08 48.65%
EPS -0.95 -1.21 -0.31 -0.33 -1.29 -0.25 0.43 -
DPS 0.12 0.13 0.13 0.00 0.00 0.13 0.13 -5.21%
NAPS 0.1491 0.1439 0.1564 0.1288 0.1594 0.1479 0.1548 -2.47%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.69 0.43 0.47 0.49 0.50 0.53 0.58 -
P/RPS 0.15 0.13 0.21 0.42 0.11 0.16 0.24 -26.96%
P/EPS -8.89 -4.48 -19.34 -19.14 -5.04 -27.75 17.85 -
EY -11.25 -22.33 -5.17 -5.22 -19.82 -3.60 5.60 -
DY 1.45 2.33 2.13 0.00 0.00 1.89 1.72 -10.78%
P/NAPS 0.57 0.38 0.39 0.49 0.41 0.47 0.49 10.63%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 30/06/06 30/03/06 23/12/05 29/09/05 24/06/05 30/03/05 -
Price 0.47 0.70 0.44 0.47 0.47 0.46 0.50 -
P/RPS 0.10 0.22 0.19 0.41 0.10 0.14 0.20 -37.08%
P/EPS -6.06 -7.29 -18.11 -18.36 -4.74 -24.08 15.38 -
EY -16.51 -13.71 -5.52 -5.45 -21.09 -4.15 6.50 -
DY 2.13 1.43 2.27 0.00 0.00 2.17 2.00 4.29%
P/NAPS 0.39 0.61 0.36 0.47 0.39 0.41 0.42 -4.83%

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