[TECHBASE] QoQ 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- -170.05%
YoY- -161.96%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 39,130 42,700 45,616 36,607 41,221 30,372 44,848 -8.71%
PBT -3,267 -2,484 413 -1,983 1,192 -1,821 3,009 -
Tax 1,108 562 -704 727 601 1,821 -890 -
NP -2,159 -1,922 -291 -1,256 1,793 0 2,119 -
-
NP to SH -2,159 -1,922 -291 -1,256 1,793 -1,501 2,119 -
-
Tax Rate - - 170.46% - -50.42% - 29.58% -
Total Cost 41,289 44,622 45,907 37,863 39,428 30,372 42,729 -2.26%
-
Net Worth 50,799 54,343 56,605 57,599 58,832 56,837 58,372 -8.87%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 1,195 - 1,200 - - -
Div Payout % - - 0.00% - 66.96% - - -
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 50,799 54,343 56,605 57,599 58,832 56,837 58,372 -8.87%
NOSH 39,999 39,958 39,863 39,999 40,022 40,026 39,981 0.03%
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 -5.52% -4.50% -0.64% -3.43% 4.35% 0.00% 4.72% -
ROE -4.25% -3.54% -0.51% -2.18% 3.05% -2.64% 3.63% -
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 97.83 106.86 114.43 91.52 103.00 75.88 112.17 -8.73%
EPS -5.40 -4.81 -0.73 -3.14 4.48 -3.75 5.30 -
DPS 0.00 0.00 3.00 0.00 3.00 0.00 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 13.06 14.25 15.22 12.21 13.75 10.13 14.96 -8.67%
EPS -0.72 -0.64 -0.10 -0.42 0.60 -0.50 0.71 -
DPS 0.00 0.00 0.40 0.00 0.40 0.00 0.00 -
NAPS 0.1695 0.1813 0.1889 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 0.87 0.72 0.78 0.84 0.97 1.66 1.09 -13.98%
P/EPS -15.75 -16.01 -121.92 -24.52 22.32 -33.60 23.02 -
EY -6.35 -6.25 -0.82 -4.08 4.48 -2.98 4.34 -
DY 0.00 0.00 3.37 0.00 3.00 0.00 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 0.80 0.77 0.67 0.86 0.71 1.32 0.99 -13.27%
P/EPS -14.45 -17.05 -105.48 -25.16 16.29 -26.67 20.94 -
EY -6.92 -5.87 -0.95 -3.97 6.14 -3.75 4.77 -
DY 0.00 0.00 3.90 0.00 4.11 0.00 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