[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- -6.51%
YoY- 2639.66%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 213,654 186,376 169,721 132,094 137,405 163,934 190,052 1.96%
PBT 16,961 11,457 4,680 7,620 -954 -1,501 -5,744 -
Tax -660 -533 -1,320 -2,333 -45 -293 -73 44.28%
NP 16,301 10,924 3,360 5,286 -1,000 -1,794 -5,817 -
-
NP to SH 14,688 9,824 4,370 5,892 -232 -1,901 -5,484 -
-
Tax Rate 3.89% 4.65% 28.21% 30.62% - - - -
Total Cost 197,353 175,452 166,361 126,808 138,405 165,729 195,869 0.12%
-
Net Worth 78,159 59,003 48,805 40,768 36,651 38,294 39,033 12.25%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - 481 -
Div Payout % - - - - - - 0.00% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 78,159 59,003 48,805 40,768 36,651 38,294 39,033 12.25%
NOSH 36,867 36,876 36,422 36,400 37,021 36,470 36,142 0.33%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 7.63% 5.86% 1.98% 4.00% -0.73% -1.09% -3.06% -
ROE 18.79% 16.65% 8.96% 14.45% -0.63% -4.97% -14.05% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 579.52 505.40 465.98 362.89 371.15 449.50 525.84 1.63%
EPS 39.84 26.64 12.00 16.19 -0.63 -5.21 -15.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 2.12 1.60 1.34 1.12 0.99 1.05 1.08 11.88%
Adjusted Per Share Value based on latest NOSH - 36,408
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 70.94 61.88 56.35 43.86 45.62 54.43 63.10 1.96%
EPS 4.88 3.26 1.45 1.96 -0.08 -0.63 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.2595 0.1959 0.1621 0.1354 0.1217 0.1272 0.1296 12.25%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.32 0.62 0.33 0.39 0.28 0.28 0.40 -
P/RPS 0.23 0.12 0.07 0.11 0.08 0.06 0.08 19.22%
P/EPS 3.31 2.33 2.75 2.41 -44.68 -5.37 -2.64 -
EY 30.18 42.97 36.36 41.50 -2.24 -18.62 -37.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.62 0.39 0.25 0.35 0.28 0.27 0.37 8.97%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 24/06/13 26/06/12 27/06/11 28/06/10 29/06/09 23/06/08 29/06/07 -
Price 2.10 0.63 0.31 0.40 0.25 0.28 0.70 -
P/RPS 0.36 0.12 0.07 0.11 0.07 0.06 0.13 18.48%
P/EPS 5.27 2.36 2.58 2.47 -39.89 -5.37 -4.61 -
EY 18.97 42.29 38.71 40.47 -2.51 -18.62 -21.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
P/NAPS 0.99 0.39 0.23 0.36 0.25 0.27 0.65 7.25%

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