[TECHBASE] QoQ TTM Result on 31-Oct-2004 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 45.62%
YoY- 58.72%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 176,770 168,929 172,679 162,324 161,922 161,676 167,691 3.58%
PBT -4,059 -2,380 -1,190 -3,777 -5,499 -7,402 -8,815 -40.39%
Tax 610 1,481 1,428 1,231 817 707 1,098 -32.44%
NP -3,449 -899 238 -2,546 -4,682 -6,695 -7,717 -41.57%
-
NP to SH -3,449 -899 238 -2,546 -4,682 -6,695 -7,717 -41.57%
-
Tax Rate - - - - - - - -
Total Cost 180,219 169,828 172,441 164,870 166,604 168,371 175,408 1.82%
-
Net Worth 41,026 44,436 46,558 45,995 45,378 46,194 47,225 -8.96%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 394 394 394 400 400 400 400 -1.00%
Div Payout % 0.00% 0.00% 165.78% 0.00% 0.00% 0.00% 0.00% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 41,026 44,436 46,558 45,995 45,378 46,194 47,225 -8.96%
NOSH 39,072 39,324 39,456 39,651 39,459 39,823 40,021 -1.58%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin -1.95% -0.53% 0.14% -1.57% -2.89% -4.14% -4.60% -
ROE -8.41% -2.02% 0.51% -5.54% -10.32% -14.49% -16.34% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 452.42 429.58 437.65 409.38 410.35 405.99 419.00 5.25%
EPS -8.83 -2.29 0.60 -6.42 -11.87 -16.81 -19.28 -40.61%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.05 1.13 1.18 1.16 1.15 1.16 1.18 -7.49%
Adjusted Per Share Value based on latest NOSH - 39,651
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 58.69 56.09 57.34 53.90 53.76 53.68 55.68 3.57%
EPS -1.15 -0.30 0.08 -0.85 -1.55 -2.22 -2.56 -41.37%
DPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
NAPS 0.1362 0.1475 0.1546 0.1527 0.1507 0.1534 0.1568 -8.97%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.50 0.53 0.58 0.54 0.58 0.67 0.79 -
P/RPS 0.11 0.12 0.13 0.13 0.14 0.17 0.19 -30.55%
P/EPS -5.66 -23.18 96.15 -8.41 -4.89 -3.99 -4.10 24.00%
EY -17.65 -4.31 1.04 -11.89 -20.46 -25.09 -24.41 -19.45%
DY 2.00 1.89 1.72 1.85 1.72 1.49 1.27 35.39%
P/NAPS 0.48 0.47 0.49 0.47 0.50 0.58 0.67 -19.95%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 24/06/05 30/03/05 17/12/04 24/09/04 17/06/04 30/03/04 -
Price 0.47 0.46 0.50 0.60 0.60 0.60 0.78 -
P/RPS 0.10 0.11 0.11 0.15 0.15 0.15 0.19 -34.83%
P/EPS -5.32 -20.12 82.89 -9.34 -5.06 -3.57 -4.05 19.96%
EY -18.78 -4.97 1.21 -10.70 -19.78 -28.02 -24.72 -16.75%
DY 2.13 2.17 2.00 1.67 1.67 1.67 1.28 40.46%
P/NAPS 0.45 0.41 0.42 0.52 0.52 0.52 0.66 -22.55%

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