[TECHBASE] YoY Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 51.88%
YoY- -173.68%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 145,262 165,308 202,762 177,032 193,236 171,722 164,446 -2.04%
PBT -3,192 -3,776 -5,458 -454 2,490 -6,128 -3,140 0.27%
Tax 34 -320 -50 0 78 -1,144 46 -4.90%
NP -3,158 -4,096 -5,508 -454 2,568 -7,272 -3,094 0.34%
-
NP to SH -2,926 -4,224 -5,192 -1,892 2,568 -7,272 -3,094 -0.92%
-
Tax Rate - - - - -3.13% - - -
Total Cost 148,420 169,404 208,270 177,486 190,668 178,994 167,540 -1.99%
-
Net Worth 35,301 37,506 41,390 47,105 46,619 47,199 56,763 -7.60%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - 726 778 790 799 2,398 -
Div Payout % - - 0.00% 0.00% 30.77% 0.00% 0.00% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 35,301 37,506 41,390 47,105 46,619 47,199 56,763 -7.60%
NOSH 36,393 36,413 36,307 38,930 39,507 39,999 39,974 -1.55%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -2.17% -2.48% -2.72% -0.26% 1.33% -4.23% -1.88% -
ROE -8.29% -11.26% -12.54% -4.02% 5.51% -15.41% -5.45% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 399.15 453.97 558.45 454.74 489.11 429.31 411.38 -0.50%
EPS -8.04 -11.60 -14.30 -4.86 6.50 -18.18 -7.74 0.63%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 6.00 -
NAPS 0.97 1.03 1.14 1.21 1.18 1.18 1.42 -6.14%
Adjusted Per Share Value based on latest NOSH - 39,999
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 48.23 54.89 67.32 58.78 64.16 57.02 54.60 -2.04%
EPS -0.97 -1.40 -1.72 -0.63 0.85 -2.41 -1.03 -0.99%
DPS 0.00 0.00 0.24 0.26 0.26 0.27 0.80 -
NAPS 0.1172 0.1245 0.1374 0.1564 0.1548 0.1567 0.1885 -7.60%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.14 0.28 0.46 0.47 0.58 0.79 0.89 -
P/RPS 0.04 0.06 0.08 0.10 0.12 0.18 0.22 -24.71%
P/EPS -1.74 -2.41 -3.22 -9.67 8.92 -4.35 -11.50 -26.98%
EY -57.43 -41.43 -31.09 -10.34 11.21 -23.01 -8.70 36.92%
DY 0.00 0.00 4.35 4.26 3.45 2.53 6.74 -
P/NAPS 0.14 0.27 0.40 0.39 0.49 0.67 0.63 -22.15%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 27/03/09 28/03/08 27/03/07 30/03/06 30/03/05 30/03/04 31/03/03 -
Price 0.20 0.21 0.40 0.44 0.50 0.78 0.77 -
P/RPS 0.05 0.05 0.07 0.10 0.10 0.18 0.19 -19.93%
P/EPS -2.49 -1.81 -2.80 -9.05 7.69 -4.29 -9.95 -20.59%
EY -40.20 -55.24 -35.75 -11.05 13.00 -23.31 -10.05 25.96%
DY 0.00 0.00 5.00 4.55 4.00 2.56 7.79 -
P/NAPS 0.21 0.20 0.35 0.36 0.42 0.66 0.54 -14.55%

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