[TECHBASE] QoQ Quarter Result on 31-Oct-2009 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 80.63%
YoY- 332.88%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 37,804 30,604 29,089 39,378 46,944 30,423 29,143 18.99%
PBT -208 1,559 1,400 2,755 2,852 880 -660 -53.78%
Tax -354 -522 -376 -852 -1,841 -51 71 -
NP -562 1,037 1,024 1,903 1,011 829 -589 -3.08%
-
NP to SH -751 1,267 1,089 2,061 1,141 1,289 -578 19.12%
-
Tax Rate - 33.48% 26.86% 30.93% 64.55% 5.80% - -
Total Cost 38,366 29,567 28,065 37,475 45,933 29,594 29,732 18.58%
-
Net Worth 42,299 40,777 40,063 38,962 37,174 36,048 35,261 12.93%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 42,299 40,777 40,063 38,962 37,174 36,048 35,261 12.93%
NOSH 30,000 36,408 36,421 36,413 36,806 36,412 36,352 -12.04%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -1.49% 3.39% 3.52% 4.83% 2.15% 2.72% -2.02% -
ROE -1.78% 3.11% 2.72% 5.29% 3.07% 3.58% -1.64% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 126.01 84.06 79.87 108.14 127.54 83.55 80.17 35.29%
EPS -2.10 3.48 2.99 5.66 3.10 3.54 -1.59 20.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.12 1.10 1.07 1.01 0.99 0.97 28.40%
Adjusted Per Share Value based on latest NOSH - 36,413
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 12.61 10.21 9.71 13.14 15.66 10.15 9.72 19.00%
EPS -0.25 0.42 0.36 0.69 0.38 0.43 -0.19 20.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1361 0.1337 0.13 0.124 0.1203 0.1177 12.88%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.41 0.39 0.41 0.28 0.25 0.28 0.14 -
P/RPS 0.33 0.46 0.51 0.26 0.20 0.34 0.17 55.80%
P/EPS -16.38 11.21 13.71 4.95 8.06 7.91 -8.81 51.37%
EY -6.11 8.92 7.29 20.21 12.40 12.64 -11.36 -33.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.37 0.26 0.25 0.28 0.14 62.71%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 28/06/10 26/03/10 29/12/09 29/09/09 29/06/09 27/03/09 -
Price 0.43 0.40 0.40 0.28 0.25 0.25 0.20 -
P/RPS 0.34 0.48 0.50 0.26 0.20 0.30 0.25 22.82%
P/EPS -17.18 11.49 13.38 4.95 8.06 7.06 -12.58 23.16%
EY -5.82 8.70 7.48 20.21 12.40 14.16 -7.95 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.36 0.26 0.25 0.25 0.21 26.92%

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