[TECHBASE] QoQ TTM Result on 30-Apr-2004 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 13.24%
YoY- -302.83%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 172,679 162,324 161,922 161,676 167,691 173,875 164,053 3.45%
PBT -1,190 -3,777 -5,499 -7,402 -8,815 -6,773 -7,321 -70.05%
Tax 1,428 1,231 817 707 1,098 606 1,693 -10.68%
NP 238 -2,546 -4,682 -6,695 -7,717 -6,167 -5,628 -
-
NP to SH 238 -2,546 -4,682 -6,695 -7,717 -6,167 -5,628 -
-
Tax Rate - - - - - - - -
Total Cost 172,441 164,870 166,604 168,371 175,408 180,042 169,681 1.07%
-
Net Worth 46,558 45,995 45,378 46,194 47,225 49,172 50,799 -5.62%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 394 400 400 400 400 1,195 1,195 -52.11%
Div Payout % 165.78% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 46,558 45,995 45,378 46,194 47,225 49,172 50,799 -5.62%
NOSH 39,456 39,651 39,459 39,823 40,021 39,977 39,999 -0.90%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 0.14% -1.57% -2.89% -4.14% -4.60% -3.55% -3.43% -
ROE 0.51% -5.54% -10.32% -14.49% -16.34% -12.54% -11.08% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 437.65 409.38 410.35 405.99 419.00 434.93 410.13 4.40%
EPS 0.60 -6.42 -11.87 -16.81 -19.28 -15.43 -14.07 -
DPS 1.00 1.00 1.00 1.00 1.00 3.00 3.00 -51.76%
NAPS 1.18 1.16 1.15 1.16 1.18 1.23 1.27 -4.76%
Adjusted Per Share Value based on latest NOSH - 39,823
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 57.62 54.16 54.03 53.95 55.95 58.02 54.74 3.46%
EPS 0.08 -0.85 -1.56 -2.23 -2.57 -2.06 -1.88 -
DPS 0.13 0.13 0.13 0.13 0.13 0.40 0.40 -52.56%
NAPS 0.1553 0.1535 0.1514 0.1541 0.1576 0.1641 0.1695 -5.64%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.58 0.54 0.58 0.67 0.79 0.81 0.85 -
P/RPS 0.13 0.13 0.14 0.17 0.19 0.19 0.21 -27.25%
P/EPS 96.15 -8.41 -4.89 -3.99 -4.10 -5.25 -6.04 -
EY 1.04 -11.89 -20.46 -25.09 -24.41 -19.04 -16.55 -
DY 1.72 1.85 1.72 1.49 1.27 3.70 3.53 -37.94%
P/NAPS 0.49 0.47 0.50 0.58 0.67 0.66 0.67 -18.74%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 17/12/04 24/09/04 17/06/04 30/03/04 30/12/03 29/09/03 -
Price 0.50 0.60 0.60 0.60 0.78 0.75 0.78 -
P/RPS 0.11 0.15 0.15 0.15 0.19 0.17 0.19 -30.42%
P/EPS 82.89 -9.34 -5.06 -3.57 -4.05 -4.86 -5.54 -
EY 1.21 -10.70 -19.78 -28.02 -24.72 -20.57 -18.04 -
DY 2.00 1.67 1.67 1.67 1.28 4.00 3.85 -35.24%
P/NAPS 0.42 0.52 0.52 0.52 0.66 0.61 0.61 -21.93%

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