[TECHBASE] QoQ Quarter Result on 31-Oct-2005 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 63.54%
YoY- -388.27%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 52,749 33,575 44,141 44,374 47,217 32,935 49,787 3.93%
PBT 278 -2,757 490 -718 -3,043 -2,261 958 -56.26%
Tax 751 0 0 0 347 224 -15 -
NP 1,029 -2,757 490 -718 -2,696 -2,037 943 6.00%
-
NP to SH 813 -2,702 36 -983 -2,696 -2,037 943 -9.44%
-
Tax Rate -270.14% - 0.00% - - - 1.57% -
Total Cost 51,720 36,332 43,651 45,092 49,913 34,972 48,844 3.89%
-
Net Worth 36,787 43,080 48,399 38,782 41,026 44,436 46,558 -14.56%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 399 - - - 394 -
Div Payout % - - 1,111.11% - - - 41.84% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 36,787 43,080 48,399 38,782 41,026 44,436 46,558 -14.56%
NOSH 36,787 37,790 39,999 38,398 39,072 39,324 39,456 -4.57%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 1.95% -8.21% 1.11% -1.62% -5.71% -6.18% 1.89% -
ROE 2.21% -6.27% 0.07% -2.53% -6.57% -4.58% 2.03% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 143.39 88.85 110.35 115.56 120.84 83.75 126.18 8.92%
EPS -0.22 -7.15 0.09 -2.56 -6.90 -5.18 2.39 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.14 1.21 1.01 1.05 1.13 1.18 -10.47%
Adjusted Per Share Value based on latest NOSH - 38,398
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 17.51 11.15 14.66 14.73 15.68 10.94 16.53 3.92%
EPS 0.27 -0.90 0.01 -0.33 -0.90 -0.68 0.31 -8.82%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.13 -
NAPS 0.1221 0.143 0.1607 0.1288 0.1362 0.1475 0.1546 -14.59%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.69 0.43 0.47 0.49 0.50 0.53 0.58 -
P/RPS 0.48 0.48 0.43 0.42 0.41 0.63 0.46 2.88%
P/EPS 31.22 -6.01 522.22 -19.14 -7.25 -10.23 24.27 18.33%
EY 3.20 -16.63 0.19 -5.22 -13.80 -9.77 4.12 -15.54%
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.72 -
P/NAPS 0.69 0.38 0.39 0.49 0.48 0.47 0.49 25.71%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 30/06/06 30/03/06 23/12/05 29/09/05 24/06/05 30/03/05 -
Price 0.47 0.70 0.44 0.47 0.47 0.46 0.50 -
P/RPS 0.33 0.79 0.40 0.41 0.39 0.55 0.40 -12.06%
P/EPS 21.27 -9.79 488.89 -18.36 -6.81 -8.88 20.92 1.11%
EY 4.70 -10.21 0.20 -5.45 -14.68 -11.26 4.78 -1.12%
DY 0.00 0.00 2.27 0.00 0.00 0.00 2.00 -
P/NAPS 0.47 0.61 0.36 0.47 0.45 0.41 0.42 7.80%

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