[TECHBASE] YoY Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 161.34%
YoY- 144.56%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 157,512 173,952 156,380 187,836 177,496 187,324 185,716 -2.70%
PBT 11,020 -3,744 -8,000 1,068 -2,872 1,148 -5,740 -
Tax -3,408 -216 -400 0 0 216 -1,440 15.42%
NP 7,612 -3,960 -8,400 1,068 -2,872 1,364 -7,180 -
-
NP to SH 8,244 -3,540 -8,468 1,752 -3,932 1,364 -7,180 -
-
Tax Rate 30.93% - - 0.00% - -18.82% - -
Total Cost 149,900 177,912 164,780 186,768 180,368 185,960 192,896 -4.11%
-
Net Worth 38,962 35,399 37,530 44,523 38,782 45,995 49,172 -3.80%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 38,962 35,399 37,530 44,523 38,782 45,995 49,172 -3.80%
NOSH 36,413 36,122 36,437 36,198 38,398 39,651 39,977 -1.54%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 4.83% -2.28% -5.37% 0.57% -1.62% 0.73% -3.87% -
ROE 21.16% -10.00% -22.56% 3.93% -10.14% 2.97% -14.60% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 432.57 481.56 429.18 518.91 462.25 472.43 464.55 -1.18%
EPS 22.64 -9.80 -23.24 4.84 -10.24 3.44 -17.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.98 1.03 1.23 1.01 1.16 1.23 -2.29%
Adjusted Per Share Value based on latest NOSH - 36,198
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 52.30 57.76 51.92 62.37 58.94 62.20 61.66 -2.70%
EPS 2.74 -1.18 -2.81 0.58 -1.31 0.45 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1294 0.1175 0.1246 0.1478 0.1288 0.1527 0.1633 -3.80%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.28 0.14 0.37 0.52 0.49 0.54 0.81 -
P/RPS 0.06 0.03 0.09 0.10 0.11 0.11 0.17 -15.92%
P/EPS 1.24 -1.43 -1.59 10.74 -4.79 15.70 -4.51 -
EY 80.86 -70.00 -62.81 9.31 -20.90 6.37 -22.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.14 0.36 0.42 0.49 0.47 0.66 -14.36%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 29/12/09 19/12/08 21/12/07 27/12/06 23/12/05 17/12/04 30/12/03 -
Price 0.28 0.12 0.28 0.50 0.47 0.60 0.75 -
P/RPS 0.06 0.02 0.07 0.10 0.10 0.13 0.16 -15.06%
P/EPS 1.24 -1.22 -1.20 10.33 -4.59 17.44 -4.18 -
EY 80.86 -81.67 -83.00 9.68 -21.79 5.73 -23.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.12 0.27 0.41 0.47 0.52 0.61 -13.23%

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