[TECHBASE] QoQ TTM Result on 31-Oct-2008 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- 142.59%
YoY- 104.73%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 149,998 160,347 170,221 184,637 180,244 161,721 162,582 -5.23%
PBT 2,136 -357 -475 297 -767 -2,203 -4,544 -
Tax -1,875 208 199 68 22 -205 -145 451.78%
NP 261 -149 -276 365 -745 -2,408 -4,689 -
-
NP to SH 967 388 -215 368 -864 -2,535 -4,738 -
-
Tax Rate 87.78% - - -22.90% - - - -
Total Cost 149,737 160,496 170,497 184,272 180,989 164,129 167,271 -7.12%
-
Net Worth 37,174 36,048 35,261 35,399 36,764 38,313 51,499 -19.54%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 37,174 36,048 35,261 35,399 36,764 38,313 51,499 -19.54%
NOSH 36,806 36,412 36,352 36,122 36,400 36,489 50,000 -18.48%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.17% -0.09% -0.16% 0.20% -0.41% -1.49% -2.88% -
ROE 2.60% 1.08% -0.61% 1.04% -2.35% -6.62% -9.20% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 407.53 440.36 468.26 511.14 495.16 443.20 325.16 16.26%
EPS 2.63 1.07 -0.59 1.02 -2.37 -6.95 -9.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 0.97 0.98 1.01 1.05 1.03 -1.29%
Adjusted Per Share Value based on latest NOSH - 36,122
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 49.80 53.24 56.52 61.31 59.85 53.70 53.98 -5.23%
EPS 0.32 0.13 -0.07 0.12 -0.29 -0.84 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1234 0.1197 0.1171 0.1175 0.1221 0.1272 0.171 -19.56%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.25 0.28 0.14 0.14 0.23 0.28 0.28 -
P/RPS 0.06 0.06 0.03 0.03 0.05 0.06 0.09 -23.70%
P/EPS 9.52 26.28 -23.67 13.74 -9.69 -4.03 -2.95 -
EY 10.51 3.81 -4.22 7.28 -10.32 -24.81 -33.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.14 0.14 0.23 0.27 0.27 -5.00%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 29/06/09 27/03/09 19/12/08 26/09/08 23/06/08 28/03/08 -
Price 0.25 0.25 0.20 0.12 0.20 0.28 0.21 -
P/RPS 0.06 0.06 0.04 0.02 0.04 0.06 0.06 0.00%
P/EPS 9.52 23.46 -33.82 11.78 -8.43 -4.03 -2.22 -
EY 10.51 4.26 -2.96 8.49 -11.87 -24.81 -45.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.21 0.12 0.20 0.27 0.20 16.05%

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