[TECHBASE] QoQ TTM Result on 31-Jul-2006 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 55.3%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 195,288 187,705 177,424 174,839 169,307 168,667 174,313 7.89%
PBT -4,030 -5,208 -1,722 -2,707 -6,028 -5,532 -5,064 -14.15%
Tax 696 696 751 751 347 571 556 16.19%
NP -3,334 -4,512 -971 -1,956 -5,681 -4,961 -4,508 -18.26%
-
NP to SH -3,301 -4,486 -1,415 -2,836 -6,345 -5,680 -4,773 -21.84%
-
Tax Rate - - - - - - - -
Total Cost 198,622 192,217 178,395 176,795 174,988 173,628 178,821 7.27%
-
Net Worth 39,008 41,485 44,523 36,787 43,080 48,399 38,782 0.38%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 363 363 399 399 399 399 394 -5.33%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 39,008 41,485 44,523 36,787 43,080 48,399 38,782 0.38%
NOSH 36,119 36,390 36,198 36,787 37,790 39,999 38,398 -4.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -1.71% -2.40% -0.55% -1.12% -3.36% -2.94% -2.59% -
ROE -8.46% -10.81% -3.18% -7.71% -14.73% -11.74% -12.31% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 540.68 515.80 490.14 475.27 448.02 421.67 453.96 12.39%
EPS -9.14 -12.33 -3.91 -7.71 -16.79 -14.20 -12.43 -18.57%
DPS 1.00 1.00 1.11 1.09 1.06 1.00 1.03 -1.95%
NAPS 1.08 1.14 1.23 1.00 1.14 1.21 1.01 4.58%
Adjusted Per Share Value based on latest NOSH - 36,787
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 64.84 62.32 58.91 58.05 56.22 56.00 57.88 7.88%
EPS -1.10 -1.49 -0.47 -0.94 -2.11 -1.89 -1.58 -21.50%
DPS 0.12 0.12 0.13 0.13 0.13 0.13 0.13 -5.21%
NAPS 0.1295 0.1377 0.1478 0.1221 0.143 0.1607 0.1288 0.36%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.40 0.46 0.52 0.69 0.43 0.47 0.49 -
P/RPS 0.07 0.09 0.11 0.15 0.10 0.11 0.11 -26.07%
P/EPS -4.38 -3.73 -13.30 -8.95 -2.56 -3.31 -3.94 7.33%
EY -22.85 -26.80 -7.52 -11.17 -39.05 -30.21 -25.37 -6.75%
DY 2.50 2.17 2.13 1.58 2.46 2.13 2.10 12.36%
P/NAPS 0.37 0.40 0.42 0.69 0.38 0.39 0.49 -17.12%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 27/03/07 27/12/06 28/09/06 30/06/06 30/03/06 23/12/05 -
Price 0.70 0.40 0.50 0.47 0.70 0.44 0.47 -
P/RPS 0.13 0.08 0.10 0.10 0.16 0.10 0.10 19.17%
P/EPS -7.66 -3.24 -12.79 -6.10 -4.17 -3.10 -3.78 60.34%
EY -13.06 -30.82 -7.82 -16.40 -23.99 -32.27 -26.45 -37.60%
DY 1.43 2.50 2.21 2.31 1.51 2.27 2.19 -24.79%
P/NAPS 0.65 0.35 0.41 0.47 0.61 0.36 0.47 24.20%

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