[TECHBASE] QoQ TTM Result on 31-Jul-2009 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 149.23%
YoY- 211.92%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 146,015 145,834 145,888 149,998 160,347 170,221 184,637 -14.51%
PBT 8,566 7,887 5,827 2,136 -357 -475 297 846.28%
Tax -3,591 -3,120 -2,673 -1,875 208 199 68 -
NP 4,975 4,767 3,154 261 -149 -276 365 473.33%
-
NP to SH 5,558 5,580 3,913 967 388 -215 368 514.05%
-
Tax Rate 41.92% 39.56% 45.87% 87.78% - - -22.90% -
Total Cost 141,040 141,067 142,734 149,737 160,496 170,497 184,272 -16.36%
-
Net Worth 40,777 40,063 38,962 37,174 36,048 35,261 35,399 9.91%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 40,777 40,063 38,962 37,174 36,048 35,261 35,399 9.91%
NOSH 36,408 36,421 36,413 36,806 36,412 36,352 36,122 0.52%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 3.41% 3.27% 2.16% 0.17% -0.09% -0.16% 0.20% -
ROE 13.63% 13.93% 10.04% 2.60% 1.08% -0.61% 1.04% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 401.05 400.41 400.64 407.53 440.36 468.26 511.14 -14.96%
EPS 15.27 15.32 10.75 2.63 1.07 -0.59 1.02 510.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.07 1.01 0.99 0.97 0.98 9.33%
Adjusted Per Share Value based on latest NOSH - 36,806
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 48.72 48.66 48.68 50.05 53.50 56.80 61.61 -14.52%
EPS 1.85 1.86 1.31 0.32 0.13 -0.07 0.12 522.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1361 0.1337 0.13 0.124 0.1203 0.1177 0.1181 9.94%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.39 0.41 0.28 0.25 0.28 0.14 0.14 -
P/RPS 0.10 0.10 0.07 0.06 0.06 0.03 0.03 123.63%
P/EPS 2.55 2.68 2.61 9.52 26.28 -23.67 13.74 -67.56%
EY 39.14 37.37 38.38 10.51 3.81 -4.22 7.28 207.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.26 0.25 0.28 0.14 0.14 84.51%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 26/03/10 29/12/09 29/09/09 29/06/09 27/03/09 19/12/08 -
Price 0.40 0.40 0.28 0.25 0.25 0.20 0.12 -
P/RPS 0.10 0.10 0.07 0.06 0.06 0.04 0.02 193.26%
P/EPS 2.62 2.61 2.61 9.52 23.46 -33.82 11.78 -63.39%
EY 38.16 38.30 38.38 10.51 4.26 -2.96 8.49 173.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.26 0.25 0.25 0.21 0.12 108.42%

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