[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 65.49%
YoY- -583.33%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 166,774 122,951 82,654 39,095 181,527 142,539 101,381 39.39%
PBT -2,945 -1,126 -1,888 -2,000 -5,621 -4,308 -2,729 5.21%
Tax 53 -220 -160 -100 -248 -55 -25 -
NP -2,892 -1,346 -2,048 -2,100 -5,869 -4,363 -2,754 3.31%
-
NP to SH -3,019 -1,426 -2,112 -2,117 -6,135 -4,113 -2,596 10.59%
-
Tax Rate - - - - - - - -
Total Cost 169,666 124,297 84,702 41,195 187,396 146,902 104,135 38.50%
-
Net Worth 36,433 38,294 37,506 37,530 41,248 39,033 41,390 -8.15%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - 361 363 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 36,433 38,294 37,506 37,530 41,248 39,033 41,390 -8.15%
NOSH 36,433 36,470 36,413 36,437 37,842 36,142 36,307 0.23%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -1.73% -1.09% -2.48% -5.37% -3.23% -3.06% -2.72% -
ROE -8.29% -3.72% -5.63% -5.64% -14.87% -10.54% -6.27% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 457.75 337.12 226.99 107.29 479.69 394.38 279.23 39.07%
EPS -8.30 -3.91 -5.80 -5.81 -16.57 -11.38 -7.15 10.46%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.00 1.05 1.03 1.03 1.09 1.08 1.14 -8.37%
Adjusted Per Share Value based on latest NOSH - 36,437
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 55.38 40.82 27.44 12.98 60.27 47.33 33.66 39.40%
EPS -1.00 -0.47 -0.70 -0.70 -2.04 -1.37 -0.86 10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.12 -
NAPS 0.121 0.1272 0.1245 0.1246 0.137 0.1296 0.1374 -8.13%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.23 0.28 0.28 0.37 0.61 0.40 0.46 -
P/RPS 0.05 0.08 0.12 0.34 0.13 0.10 0.16 -53.98%
P/EPS -2.78 -7.16 -4.83 -6.37 -3.76 -3.51 -6.43 -42.85%
EY -36.03 -13.96 -20.71 -15.70 -26.58 -28.45 -15.54 75.26%
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.17 -
P/NAPS 0.23 0.27 0.27 0.36 0.56 0.37 0.40 -30.87%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 23/06/08 28/03/08 21/12/07 28/09/07 29/06/07 27/03/07 -
Price 0.20 0.28 0.21 0.28 0.39 0.70 0.40 -
P/RPS 0.04 0.08 0.09 0.26 0.08 0.18 0.14 -56.65%
P/EPS -2.41 -7.16 -3.62 -4.82 -2.41 -6.15 -5.59 -42.95%
EY -41.43 -13.96 -27.62 -20.75 -41.57 -16.26 -17.88 75.19%
DY 0.00 0.00 0.00 0.00 0.00 1.43 2.50 -
P/NAPS 0.20 0.27 0.20 0.27 0.36 0.65 0.35 -31.16%

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