[TECHBASE] QoQ TTM Result on 31-Jul-2010 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -34.04%
YoY- 279.11%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 164,429 151,846 136,232 136,875 146,015 145,834 145,888 8.32%
PBT 3,675 3,069 3,097 5,506 8,566 7,887 5,827 -26.51%
Tax -1,659 -1,651 -1,436 -2,104 -3,591 -3,120 -2,673 -27.30%
NP 2,016 1,418 1,661 3,402 4,975 4,767 3,154 -25.85%
-
NP to SH 2,451 1,904 1,999 3,666 5,558 5,580 3,913 -26.85%
-
Tax Rate 45.14% 53.80% 46.37% 38.21% 41.92% 39.56% 45.87% -
Total Cost 162,413 150,428 134,571 133,473 141,040 141,067 142,734 9.01%
-
Net Worth 48,810 46,605 45,966 42,299 40,777 40,063 38,962 16.25%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 48,810 46,605 45,966 42,299 40,777 40,063 38,962 16.25%
NOSH 36,425 36,410 36,481 30,000 36,408 36,421 36,413 0.02%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.23% 0.93% 1.22% 2.49% 3.41% 3.27% 2.16% -
ROE 5.02% 4.09% 4.35% 8.67% 13.63% 13.93% 10.04% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 451.41 417.04 373.43 456.25 401.05 400.41 400.64 8.30%
EPS 6.73 5.23 5.48 12.22 15.27 15.32 10.75 -26.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.28 1.26 1.41 1.12 1.10 1.07 16.23%
Adjusted Per Share Value based on latest NOSH - 30,000
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 54.60 50.42 45.23 45.45 48.48 48.42 48.44 8.33%
EPS 0.81 0.63 0.66 1.22 1.85 1.85 1.30 -27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1621 0.1547 0.1526 0.1405 0.1354 0.133 0.1294 16.25%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.33 0.31 0.36 0.41 0.39 0.41 0.28 -
P/RPS 0.07 0.07 0.10 0.09 0.10 0.10 0.07 0.00%
P/EPS 4.90 5.93 6.57 3.36 2.55 2.68 2.61 52.36%
EY 20.39 16.87 15.22 29.80 39.14 37.37 38.38 -34.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.29 0.29 0.35 0.37 0.26 -2.58%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 28/03/11 23/12/10 28/09/10 28/06/10 26/03/10 29/12/09 -
Price 0.31 0.32 0.38 0.43 0.40 0.40 0.28 -
P/RPS 0.07 0.08 0.10 0.09 0.10 0.10 0.07 0.00%
P/EPS 4.61 6.12 6.93 3.52 2.62 2.61 2.61 46.27%
EY 21.71 16.34 14.42 28.42 38.16 38.30 38.38 -31.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.30 0.30 0.36 0.36 0.26 -7.86%

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