[TECHBASE] QoQ TTM Result on 31-Jan-2008 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 39.08%
YoY- -5.62%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 184,637 180,244 161,721 162,582 173,445 181,309 195,288 -3.65%
PBT 297 -767 -2,203 -4,544 -7,652 -5,385 -4,030 -
Tax 68 22 -205 -145 -140 -40 696 -78.63%
NP 365 -745 -2,408 -4,689 -7,792 -5,425 -3,334 -
-
NP to SH 368 -864 -2,535 -4,738 -7,778 -5,223 -3,301 -
-
Tax Rate -22.90% - - - - - - -
Total Cost 184,272 180,989 164,129 167,271 181,237 186,734 198,622 -4.85%
-
Net Worth 35,399 36,764 38,313 51,499 37,530 42,653 39,008 -6.23%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - 363 363 363 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 35,399 36,764 38,313 51,499 37,530 42,653 39,008 -6.23%
NOSH 36,122 36,400 36,489 50,000 36,437 38,776 36,119 0.00%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 0.20% -0.41% -1.49% -2.88% -4.49% -2.99% -1.71% -
ROE 1.04% -2.35% -6.62% -9.20% -20.72% -12.25% -8.46% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 511.14 495.16 443.20 325.16 476.01 467.58 540.68 -3.65%
EPS 1.02 -2.37 -6.95 -9.48 -21.35 -13.47 -9.14 -
DPS 0.00 0.00 0.00 0.00 1.00 0.94 1.00 -
NAPS 0.98 1.01 1.05 1.03 1.03 1.10 1.08 -6.24%
Adjusted Per Share Value based on latest NOSH - 50,000
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 61.31 59.85 53.70 53.98 57.59 60.20 64.84 -3.64%
EPS 0.12 -0.29 -0.84 -1.57 -2.58 -1.73 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.12 0.12 0.12 -
NAPS 0.1175 0.1221 0.1272 0.171 0.1246 0.1416 0.1295 -6.24%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.14 0.23 0.28 0.28 0.37 0.61 0.40 -
P/RPS 0.03 0.05 0.06 0.09 0.08 0.13 0.07 -43.01%
P/EPS 13.74 -9.69 -4.03 -2.95 -1.73 -4.53 -4.38 -
EY 7.28 -10.32 -24.81 -33.84 -57.69 -22.08 -22.85 -
DY 0.00 0.00 0.00 0.00 2.70 1.54 2.50 -
P/NAPS 0.14 0.23 0.27 0.27 0.36 0.55 0.37 -47.53%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 19/12/08 26/09/08 23/06/08 28/03/08 21/12/07 28/09/07 29/06/07 -
Price 0.12 0.20 0.28 0.21 0.28 0.39 0.70 -
P/RPS 0.02 0.04 0.06 0.06 0.06 0.08 0.13 -71.12%
P/EPS 11.78 -8.43 -4.03 -2.22 -1.31 -2.90 -7.66 -
EY 8.49 -11.87 -24.81 -45.12 -76.24 -34.54 -13.06 -
DY 0.00 0.00 0.00 0.00 3.57 2.41 1.43 -
P/NAPS 0.12 0.20 0.27 0.20 0.27 0.35 0.65 -67.41%

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