[TECHBASE] YoY Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -24.75%
YoY- -30.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 142,539 122,091 129,553 122,546 124,923 116,093 122,320 2.58%
PBT -4,308 -2,986 -1,016 -4,135 -4,054 4,010 6,754 -
Tax -55 0 263 -401 585 -1,365 -1,098 -39.27%
NP -4,363 -2,986 -753 -4,536 -3,469 2,645 5,656 -
-
NP to SH -4,113 -3,650 -753 -4,536 -3,469 2,645 5,656 -
-
Tax Rate - - - - - 34.04% 16.26% -
Total Cost 146,902 125,077 130,306 127,082 128,392 113,448 116,664 3.91%
-
Net Worth 39,033 43,343 44,549 46,359 54,415 56,821 56,799 -6.05%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 361 380 394 399 1,200 800 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 30.26% - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 39,033 43,343 44,549 46,359 54,415 56,821 56,799 -6.05%
NOSH 36,142 38,020 39,424 39,964 40,011 40,015 39,999 -1.67%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -3.06% -2.45% -0.58% -3.70% -2.78% 2.28% 4.62% -
ROE -10.54% -8.42% -1.69% -9.78% -6.38% 4.65% 9.96% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 394.38 321.12 328.61 306.64 312.22 290.12 305.80 4.32%
EPS -11.38 -9.60 -1.91 -11.35 -8.67 6.61 14.14 -
DPS 1.00 1.00 1.00 1.00 3.00 2.00 0.00 -
NAPS 1.08 1.14 1.13 1.16 1.36 1.42 1.42 -4.45%
Adjusted Per Share Value based on latest NOSH - 39,823
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 47.33 40.54 43.02 40.69 41.48 38.55 40.61 2.58%
EPS -1.37 -1.21 -0.25 -1.51 -1.15 0.88 1.88 -
DPS 0.12 0.13 0.13 0.13 0.40 0.27 0.00 -
NAPS 0.1296 0.1439 0.1479 0.1539 0.1807 0.1887 0.1886 -6.05%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.40 0.43 0.53 0.67 0.77 1.26 0.81 -
P/RPS 0.10 0.13 0.16 0.22 0.25 0.43 0.26 -14.71%
P/EPS -3.51 -4.48 -27.75 -5.90 -8.88 19.06 5.73 -
EY -28.45 -22.33 -3.60 -16.94 -11.26 5.25 17.46 -
DY 2.50 2.33 1.89 1.49 3.90 1.59 0.00 -
P/NAPS 0.37 0.38 0.47 0.58 0.57 0.89 0.57 -6.94%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 30/06/06 24/06/05 17/06/04 30/06/03 29/07/02 29/06/01 -
Price 0.70 0.70 0.46 0.60 0.82 1.00 0.84 -
P/RPS 0.18 0.22 0.14 0.20 0.26 0.34 0.27 -6.53%
P/EPS -6.15 -7.29 -24.08 -5.29 -9.46 15.13 5.94 -
EY -16.26 -13.71 -4.15 -18.92 -10.57 6.61 16.83 -
DY 1.43 1.43 2.17 1.67 3.66 2.00 0.00 -
P/NAPS 0.65 0.61 0.41 0.52 0.60 0.70 0.59 1.62%

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