[TECHBASE] QoQ TTM Result on 30-Apr-2003 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- -33.92%
YoY- -161.67%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 167,691 173,875 164,053 165,916 153,588 153,412 156,966 4.49%
PBT -8,815 -6,773 -7,321 -2,848 -2,185 411 5,216 -
Tax 1,098 606 1,693 1,186 944 758 -764 -
NP -7,717 -6,167 -5,628 -1,662 -1,241 1,169 4,452 -
-
NP to SH -7,717 -6,167 -5,628 -1,662 -1,241 1,169 4,452 -
-
Tax Rate - - - - - -184.43% 14.65% -
Total Cost 175,408 180,042 169,681 167,578 154,829 152,243 152,514 9.74%
-
Net Worth 47,225 49,172 50,799 54,343 56,605 57,599 58,832 -13.59%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 400 1,195 1,195 1,195 1,996 1,600 1,600 -60.21%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 136.88% 35.94% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 47,225 49,172 50,799 54,343 56,605 57,599 58,832 -13.59%
NOSH 40,021 39,977 39,999 39,958 39,863 39,999 40,022 -0.00%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin -4.60% -3.55% -3.43% -1.00% -0.81% 0.76% 2.84% -
ROE -16.34% -12.54% -11.08% -3.06% -2.19% 2.03% 7.57% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 419.00 434.93 410.13 415.22 385.29 383.53 392.20 4.49%
EPS -19.28 -15.43 -14.07 -4.16 -3.11 2.92 11.12 -
DPS 1.00 3.00 3.00 3.00 5.00 4.00 4.00 -60.21%
NAPS 1.18 1.23 1.27 1.36 1.42 1.44 1.47 -13.59%
Adjusted Per Share Value based on latest NOSH - 39,958
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 55.95 58.02 54.74 55.36 51.25 51.19 52.37 4.49%
EPS -2.57 -2.06 -1.88 -0.55 -0.41 0.39 1.49 -
DPS 0.13 0.40 0.40 0.40 0.67 0.53 0.53 -60.71%
NAPS 0.1576 0.1641 0.1695 0.1813 0.1889 0.1922 0.1963 -13.58%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.79 0.81 0.85 0.77 0.89 0.77 1.00 -
P/RPS 0.19 0.19 0.21 0.19 0.23 0.20 0.25 -16.67%
P/EPS -4.10 -5.25 -6.04 -18.51 -28.59 26.35 8.99 -
EY -24.41 -19.04 -16.55 -5.40 -3.50 3.80 11.12 -
DY 1.27 3.70 3.53 3.90 5.62 5.19 4.00 -53.36%
P/NAPS 0.67 0.66 0.67 0.57 0.63 0.53 0.68 -0.98%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.78 0.75 0.78 0.82 0.77 0.79 0.73 -
P/RPS 0.19 0.17 0.19 0.20 0.20 0.21 0.19 0.00%
P/EPS -4.05 -4.86 -5.54 -19.71 -24.73 27.03 6.56 -
EY -24.72 -20.57 -18.04 -5.07 -4.04 3.70 15.24 -
DY 1.28 4.00 3.85 3.66 6.49 5.06 5.48 -61.97%
P/NAPS 0.66 0.61 0.61 0.60 0.54 0.55 0.50 20.27%

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