[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 54.99%
YoY- 65.33%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 169,721 132,094 137,405 163,934 190,052 162,788 172,737 -0.29%
PBT 4,680 7,620 -954 -1,501 -5,744 -3,981 -1,354 -
Tax -1,320 -2,333 -45 -293 -73 0 350 -
NP 3,360 5,286 -1,000 -1,794 -5,817 -3,981 -1,004 -
-
NP to SH 4,370 5,892 -232 -1,901 -5,484 -4,866 -1,004 -
-
Tax Rate 28.21% 30.62% - - - - - -
Total Cost 166,361 126,808 138,405 165,729 195,869 166,769 173,741 -0.72%
-
Net Worth 48,805 40,768 36,651 38,294 39,033 43,343 44,549 1.53%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - 481 506 525 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 48,805 40,768 36,651 38,294 39,033 43,343 44,549 1.53%
NOSH 36,422 36,400 37,021 36,470 36,142 38,020 39,424 -1.31%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 1.98% 4.00% -0.73% -1.09% -3.06% -2.45% -0.58% -
ROE 8.96% 14.45% -0.63% -4.97% -14.05% -11.23% -2.25% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 465.98 362.89 371.15 449.50 525.84 428.15 438.15 1.03%
EPS 12.00 16.19 -0.63 -5.21 -15.17 -12.80 -2.55 -
DPS 0.00 0.00 0.00 0.00 1.33 1.33 1.33 -
NAPS 1.34 1.12 0.99 1.05 1.08 1.14 1.13 2.88%
Adjusted Per Share Value based on latest NOSH - 36,489
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 56.63 44.08 45.85 54.70 63.41 54.32 57.64 -0.29%
EPS 1.46 1.97 -0.08 -0.63 -1.83 -1.62 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.16 0.17 0.18 -
NAPS 0.1628 0.136 0.1223 0.1278 0.1302 0.1446 0.1486 1.53%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 0.33 0.39 0.28 0.28 0.40 0.43 0.53 -
P/RPS 0.07 0.11 0.08 0.06 0.08 0.10 0.12 -8.58%
P/EPS 2.75 2.41 -44.68 -5.37 -2.64 -3.36 -20.81 -
EY 36.36 41.50 -2.24 -18.62 -37.93 -29.77 -4.81 -
DY 0.00 0.00 0.00 0.00 3.33 3.10 2.52 -
P/NAPS 0.25 0.35 0.28 0.27 0.37 0.38 0.47 -9.98%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 27/06/11 28/06/10 29/06/09 23/06/08 29/06/07 30/06/06 24/06/05 -
Price 0.31 0.40 0.25 0.28 0.70 0.70 0.46 -
P/RPS 0.07 0.11 0.07 0.06 0.13 0.16 0.10 -5.76%
P/EPS 2.58 2.47 -39.89 -5.37 -4.61 -5.47 -18.06 -
EY 38.71 40.47 -2.51 -18.62 -21.68 -18.29 -5.54 -
DY 0.00 0.00 0.00 0.00 1.90 1.90 2.90 -
P/NAPS 0.23 0.36 0.25 0.27 0.65 0.61 0.41 -9.18%

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