[TECHBASE] QoQ TTM Result on 31-Jan-2007 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -217.03%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 173,445 181,309 195,288 187,705 177,424 174,839 169,307 1.61%
PBT -7,652 -5,385 -4,030 -5,208 -1,722 -2,707 -6,028 17.18%
Tax -140 -40 696 696 751 751 347 -
NP -7,792 -5,425 -3,334 -4,512 -971 -1,956 -5,681 23.37%
-
NP to SH -7,778 -5,223 -3,301 -4,486 -1,415 -2,836 -6,345 14.49%
-
Tax Rate - - - - - - - -
Total Cost 181,237 186,734 198,622 192,217 178,395 176,795 174,988 2.36%
-
Net Worth 37,530 42,653 39,008 41,485 44,523 36,787 43,080 -8.76%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 363 363 363 363 399 399 399 -6.09%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 37,530 42,653 39,008 41,485 44,523 36,787 43,080 -8.76%
NOSH 36,437 38,776 36,119 36,390 36,198 36,787 37,790 -2.39%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin -4.49% -2.99% -1.71% -2.40% -0.55% -1.12% -3.36% -
ROE -20.72% -12.25% -8.46% -10.81% -3.18% -7.71% -14.73% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 476.01 467.58 540.68 515.80 490.14 475.27 448.02 4.11%
EPS -21.35 -13.47 -9.14 -12.33 -3.91 -7.71 -16.79 17.32%
DPS 1.00 0.94 1.00 1.00 1.11 1.09 1.06 -3.79%
NAPS 1.03 1.10 1.08 1.14 1.23 1.00 1.14 -6.52%
Adjusted Per Share Value based on latest NOSH - 36,390
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 57.87 60.50 65.16 62.63 59.20 58.34 56.49 1.61%
EPS -2.60 -1.74 -1.10 -1.50 -0.47 -0.95 -2.12 14.53%
DPS 0.12 0.12 0.12 0.12 0.13 0.13 0.13 -5.18%
NAPS 0.1252 0.1423 0.1302 0.1384 0.1486 0.1227 0.1437 -8.75%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.37 0.61 0.40 0.46 0.52 0.69 0.43 -
P/RPS 0.08 0.13 0.07 0.09 0.11 0.15 0.10 -13.78%
P/EPS -1.73 -4.53 -4.38 -3.73 -13.30 -8.95 -2.56 -22.93%
EY -57.69 -22.08 -22.85 -26.80 -7.52 -11.17 -39.05 29.62%
DY 2.70 1.54 2.50 2.17 2.13 1.58 2.46 6.38%
P/NAPS 0.36 0.55 0.37 0.40 0.42 0.69 0.38 -3.53%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 21/12/07 28/09/07 29/06/07 27/03/07 27/12/06 28/09/06 30/06/06 -
Price 0.28 0.39 0.70 0.40 0.50 0.47 0.70 -
P/RPS 0.06 0.08 0.13 0.08 0.10 0.10 0.16 -47.90%
P/EPS -1.31 -2.90 -7.66 -3.24 -12.79 -6.10 -4.17 -53.69%
EY -76.24 -34.54 -13.06 -30.82 -7.82 -16.40 -23.99 115.70%
DY 3.57 2.41 1.43 2.50 2.21 2.31 1.51 77.19%
P/NAPS 0.27 0.35 0.65 0.35 0.41 0.47 0.61 -41.83%

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