[TECHBASE] QoQ Quarter Result on 31-Oct-2004 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 333.56%
YoY- 119.0%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 47,217 32,935 49,787 46,831 39,376 36,685 39,432 12.77%
PBT -3,043 -2,261 958 287 -1,364 -1,071 -1,629 51.73%
Tax 347 224 -15 54 1,218 171 -212 -
NP -2,696 -2,037 943 341 -146 -900 -1,841 28.98%
-
NP to SH -2,696 -2,037 943 341 -146 -900 -1,841 28.98%
-
Tax Rate - - 1.57% -18.82% - - - -
Total Cost 49,913 34,972 48,844 46,490 39,522 37,585 41,273 13.52%
-
Net Worth 41,026 44,436 46,558 45,995 45,378 46,194 47,225 -8.96%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 394 - - - 400 -
Div Payout % - - 41.84% - - - 0.00% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 41,026 44,436 46,558 45,995 45,378 46,194 47,225 -8.96%
NOSH 39,072 39,324 39,456 39,651 39,459 39,823 40,021 -1.58%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin -5.71% -6.18% 1.89% 0.73% -0.37% -2.45% -4.67% -
ROE -6.57% -4.58% 2.03% 0.74% -0.32% -1.95% -3.90% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 120.84 83.75 126.18 118.11 99.79 92.12 98.53 14.59%
EPS -6.90 -5.18 2.39 0.86 -0.37 -2.26 -4.60 31.06%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.05 1.13 1.18 1.16 1.15 1.16 1.18 -7.49%
Adjusted Per Share Value based on latest NOSH - 39,651
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 15.75 10.99 16.61 15.63 13.14 12.24 13.16 12.73%
EPS -0.90 -0.68 0.31 0.11 -0.05 -0.30 -0.61 29.63%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.13 -
NAPS 0.1369 0.1483 0.1553 0.1535 0.1514 0.1541 0.1576 -8.96%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.50 0.53 0.58 0.54 0.58 0.67 0.79 -
P/RPS 0.41 0.63 0.46 0.46 0.58 0.73 0.80 -35.98%
P/EPS -7.25 -10.23 24.27 62.79 -156.76 -29.65 -17.17 -43.74%
EY -13.80 -9.77 4.12 1.59 -0.64 -3.37 -5.82 77.90%
DY 0.00 0.00 1.72 0.00 0.00 0.00 1.27 -
P/NAPS 0.48 0.47 0.49 0.47 0.50 0.58 0.67 -19.95%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 24/06/05 30/03/05 17/12/04 24/09/04 17/06/04 30/03/04 -
Price 0.47 0.46 0.50 0.60 0.60 0.60 0.78 -
P/RPS 0.39 0.55 0.40 0.51 0.60 0.65 0.79 -37.56%
P/EPS -6.81 -8.88 20.92 69.77 -162.16 -26.55 -16.96 -45.60%
EY -14.68 -11.26 4.78 1.43 -0.62 -3.77 -5.90 83.72%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.45 0.41 0.42 0.52 0.52 0.52 0.66 -22.55%

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