[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2006 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 115.34%
YoY- 144.56%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 181,527 142,539 101,381 46,959 174,840 122,091 88,516 61.62%
PBT -5,621 -4,308 -2,729 267 -2,727 -2,986 -227 754.56%
Tax -248 -55 -25 0 751 0 0 -
NP -5,869 -4,363 -2,754 267 -1,976 -2,986 -227 779.58%
-
NP to SH -6,135 -4,113 -2,596 438 -2,856 -3,650 -946 248.95%
-
Tax Rate - - - 0.00% - - - -
Total Cost 187,396 146,902 104,135 46,692 176,816 125,077 88,743 64.82%
-
Net Worth 41,248 39,033 41,390 44,523 44,891 43,343 47,105 -8.49%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 361 363 - 367 380 389 -
Div Payout % - 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 41,248 39,033 41,390 44,523 44,891 43,343 47,105 -8.49%
NOSH 37,842 36,142 36,307 36,198 36,796 38,020 38,930 -1.87%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -3.23% -3.06% -2.72% 0.57% -1.13% -2.45% -0.26% -
ROE -14.87% -10.54% -6.27% 0.98% -6.36% -8.42% -2.01% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 479.69 394.38 279.23 129.73 475.16 321.12 227.37 64.71%
EPS -16.57 -11.38 -7.15 1.21 -10.14 -9.60 -2.43 260.85%
DPS 0.00 1.00 1.00 0.00 1.00 1.00 1.00 -
NAPS 1.09 1.08 1.14 1.23 1.22 1.14 1.21 -6.74%
Adjusted Per Share Value based on latest NOSH - 36,198
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 60.57 47.56 33.83 15.67 58.34 40.74 29.53 61.64%
EPS -2.05 -1.37 -0.87 0.15 -0.95 -1.22 -0.32 246.10%
DPS 0.00 0.12 0.12 0.00 0.12 0.13 0.13 -
NAPS 0.1376 0.1302 0.1381 0.1486 0.1498 0.1446 0.1572 -8.51%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.61 0.40 0.46 0.52 0.69 0.43 0.47 -
P/RPS 0.13 0.10 0.16 0.40 0.15 0.13 0.21 -27.42%
P/EPS -3.76 -3.51 -6.43 42.98 -8.89 -4.48 -19.34 -66.54%
EY -26.58 -28.45 -15.54 2.33 -11.25 -22.33 -5.17 198.77%
DY 0.00 2.50 2.17 0.00 1.45 2.33 2.13 -
P/NAPS 0.56 0.37 0.40 0.42 0.57 0.38 0.39 27.36%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 27/03/07 27/12/06 28/09/06 30/06/06 30/03/06 -
Price 0.39 0.70 0.40 0.50 0.47 0.70 0.44 -
P/RPS 0.08 0.18 0.14 0.39 0.10 0.22 0.19 -43.91%
P/EPS -2.41 -6.15 -5.59 41.32 -6.06 -7.29 -18.11 -74.03%
EY -41.57 -16.26 -17.88 2.42 -16.51 -13.71 -5.52 285.62%
DY 0.00 1.43 2.50 0.00 2.13 1.43 2.27 -
P/NAPS 0.36 0.65 0.35 0.41 0.39 0.61 0.36 0.00%

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