[TECHBASE] QoQ Quarter Result on 31-Oct-2003 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 16.86%
YoY- -42.91%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 39,376 36,685 39,432 46,429 39,130 42,700 45,616 -9.34%
PBT -1,364 -1,071 -1,629 -1,435 -3,267 -2,484 413 -
Tax 1,218 171 -212 -360 1,108 562 -704 -
NP -146 -900 -1,841 -1,795 -2,159 -1,922 -291 -36.88%
-
NP to SH -146 -900 -1,841 -1,795 -2,159 -1,922 -291 -36.88%
-
Tax Rate - - - - - - 170.46% -
Total Cost 39,522 37,585 41,273 48,224 41,289 44,622 45,907 -9.51%
-
Net Worth 45,378 46,194 47,225 49,172 50,799 54,343 56,605 -13.71%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 400 - - - 1,195 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 45,378 46,194 47,225 49,172 50,799 54,343 56,605 -13.71%
NOSH 39,459 39,823 40,021 39,977 39,999 39,958 39,863 -0.67%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -0.37% -2.45% -4.67% -3.87% -5.52% -4.50% -0.64% -
ROE -0.32% -1.95% -3.90% -3.65% -4.25% -3.54% -0.51% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 99.79 92.12 98.53 116.14 97.83 106.86 114.43 -8.72%
EPS -0.37 -2.26 -4.60 -4.49 -5.40 -4.81 -0.73 -36.45%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.15 1.16 1.18 1.23 1.27 1.36 1.42 -13.12%
Adjusted Per Share Value based on latest NOSH - 39,977
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 13.14 12.24 13.16 15.49 13.06 14.25 15.22 -9.34%
EPS -0.05 -0.30 -0.61 -0.60 -0.72 -0.64 -0.10 -37.03%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.40 -
NAPS 0.1514 0.1541 0.1576 0.1641 0.1695 0.1813 0.1889 -13.72%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.58 0.67 0.79 0.81 0.85 0.77 0.89 -
P/RPS 0.58 0.73 0.80 0.70 0.87 0.72 0.78 -17.93%
P/EPS -156.76 -29.65 -17.17 -18.04 -15.75 -16.01 -121.92 18.26%
EY -0.64 -3.37 -5.82 -5.54 -6.35 -6.25 -0.82 -15.24%
DY 0.00 0.00 1.27 0.00 0.00 0.00 3.37 -
P/NAPS 0.50 0.58 0.67 0.66 0.67 0.57 0.63 -14.29%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 17/06/04 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 -
Price 0.60 0.60 0.78 0.75 0.78 0.82 0.77 -
P/RPS 0.60 0.65 0.79 0.65 0.80 0.77 0.67 -7.09%
P/EPS -162.16 -26.55 -16.96 -16.70 -14.45 -17.05 -105.48 33.23%
EY -0.62 -3.77 -5.90 -5.99 -6.92 -5.87 -0.95 -24.78%
DY 0.00 0.00 1.28 0.00 0.00 0.00 3.90 -
P/NAPS 0.52 0.52 0.66 0.61 0.61 0.60 0.54 -2.48%

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