[TECHBASE] QoQ TTM Result on 30-Apr-2009 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 280.47%
YoY- 115.31%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 145,834 145,888 149,998 160,347 170,221 184,637 180,244 -13.13%
PBT 7,887 5,827 2,136 -357 -475 297 -767 -
Tax -3,120 -2,673 -1,875 208 199 68 22 -
NP 4,767 3,154 261 -149 -276 365 -745 -
-
NP to SH 5,580 3,913 967 388 -215 368 -864 -
-
Tax Rate 39.56% 45.87% 87.78% - - -22.90% - -
Total Cost 141,067 142,734 149,737 160,496 170,497 184,272 180,989 -15.26%
-
Net Worth 40,063 38,962 37,174 36,048 35,261 35,399 36,764 5.87%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 40,063 38,962 37,174 36,048 35,261 35,399 36,764 5.87%
NOSH 36,421 36,413 36,806 36,412 36,352 36,122 36,400 0.03%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 3.27% 2.16% 0.17% -0.09% -0.16% 0.20% -0.41% -
ROE 13.93% 10.04% 2.60% 1.08% -0.61% 1.04% -2.35% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 400.41 400.64 407.53 440.36 468.26 511.14 495.16 -13.16%
EPS 15.32 10.75 2.63 1.07 -0.59 1.02 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.01 0.99 0.97 0.98 1.01 5.83%
Adjusted Per Share Value based on latest NOSH - 36,412
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 48.66 48.68 50.05 53.50 56.80 61.61 60.14 -13.13%
EPS 1.86 1.31 0.32 0.13 -0.07 0.12 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.13 0.124 0.1203 0.1177 0.1181 0.1227 5.87%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.41 0.28 0.25 0.28 0.14 0.14 0.23 -
P/RPS 0.10 0.07 0.06 0.06 0.03 0.03 0.05 58.53%
P/EPS 2.68 2.61 9.52 26.28 -23.67 13.74 -9.69 -
EY 37.37 38.38 10.51 3.81 -4.22 7.28 -10.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.25 0.28 0.14 0.14 0.23 37.17%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 29/12/09 29/09/09 29/06/09 27/03/09 19/12/08 26/09/08 -
Price 0.40 0.28 0.25 0.25 0.20 0.12 0.20 -
P/RPS 0.10 0.07 0.06 0.06 0.04 0.02 0.04 83.89%
P/EPS 2.61 2.61 9.52 23.46 -33.82 11.78 -8.43 -
EY 38.30 38.38 10.51 4.26 -2.96 8.49 -11.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.25 0.25 0.21 0.12 0.20 47.81%

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