[TECHBASE] YoY Cumulative Quarter Result on 31-Jan-2003 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -23.17%
YoY- -137.31%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 88,516 96,618 85,861 82,223 85,721 90,649 68,826 4.27%
PBT -227 1,245 -3,064 -1,570 5,831 6,054 4,745 -
Tax 0 39 -572 23 -1,685 -1,047 -825 -
NP -227 1,284 -3,636 -1,547 4,146 5,007 3,920 -
-
NP to SH -946 1,284 -3,636 -1,547 4,146 5,007 3,920 -
-
Tax Rate - -3.13% - - 28.90% 17.29% 17.39% -
Total Cost 88,743 95,334 89,497 83,770 81,575 85,642 64,906 5.34%
-
Net Worth 47,105 46,619 47,199 56,763 58,371 55,588 29,440 8.14%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 389 395 399 1,199 - - - -
Div Payout % 0.00% 30.77% 0.00% 0.00% - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 47,105 46,619 47,199 56,763 58,371 55,588 29,440 8.14%
NOSH 38,930 39,507 39,999 39,974 39,980 39,992 16,000 15.95%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -0.26% 1.33% -4.23% -1.88% 4.84% 5.52% 5.70% -
ROE -2.01% 2.75% -7.70% -2.73% 7.10% 9.01% 13.32% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 227.37 244.55 214.65 205.69 214.41 226.67 430.16 -10.07%
EPS -2.43 3.25 -9.09 -3.87 10.37 12.52 24.50 -
DPS 1.00 1.00 1.00 3.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.18 1.42 1.46 1.39 1.84 -6.74%
Adjusted Per Share Value based on latest NOSH - 39,863
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 29.53 32.24 28.65 27.43 28.60 30.25 22.96 4.27%
EPS -0.32 0.43 -1.21 -0.52 1.38 1.67 1.31 -
DPS 0.13 0.13 0.13 0.40 0.00 0.00 0.00 -
NAPS 0.1572 0.1556 0.1575 0.1894 0.1948 0.1855 0.0982 8.14%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.47 0.58 0.79 0.89 1.22 1.11 2.29 -
P/RPS 0.21 0.24 0.37 0.43 0.57 0.49 0.53 -14.28%
P/EPS -19.34 17.85 -8.69 -23.00 11.76 8.87 9.35 -
EY -5.17 5.60 -11.51 -4.35 8.50 11.28 10.70 -
DY 2.13 1.72 1.27 3.37 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.67 0.63 0.84 0.80 1.24 -17.51%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 30/03/05 30/03/04 31/03/03 25/03/02 28/03/01 29/03/00 -
Price 0.44 0.50 0.78 0.77 1.11 0.95 3.58 -
P/RPS 0.19 0.20 0.36 0.37 0.52 0.42 0.83 -21.76%
P/EPS -18.11 15.38 -8.58 -19.90 10.70 7.59 14.61 -
EY -5.52 6.50 -11.65 -5.03 9.34 13.18 6.84 -
DY 2.27 2.00 1.28 3.90 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.66 0.54 0.76 0.68 1.95 -24.52%

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