[TECHBASE] YoY Cumulative 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- 115.34%
YoY- 144.56%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 39,378 43,488 39,095 46,959 44,374 46,831 46,429 -2.70%
PBT 2,755 -936 -2,000 267 -718 287 -1,435 -
Tax -852 -54 -100 0 0 54 -360 15.42%
NP 1,903 -990 -2,100 267 -718 341 -1,795 -
-
NP to SH 2,061 -885 -2,117 438 -983 341 -1,795 -
-
Tax Rate 30.93% - - 0.00% - -18.82% - -
Total Cost 37,475 44,478 41,195 46,692 45,092 46,490 48,224 -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 5.29% -2.50% -5.64% 0.98% -2.53% 0.74% -3.65% -
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 108.14 120.39 107.29 129.73 115.56 118.11 116.14 -1.18%
EPS 5.66 -2.45 -5.81 1.21 -2.56 0.86 -4.49 -
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 13.14 14.51 13.04 15.67 14.81 15.63 15.49 -2.70%
EPS 0.69 -0.30 -0.71 0.15 -0.33 0.11 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1181 0.1252 0.1486 0.1294 0.1535 0.1641 -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 0.26 0.12 0.34 0.40 0.42 0.46 0.70 -15.20%
P/EPS 4.95 -5.71 -6.37 42.98 -19.14 62.79 -18.04 -
EY 20.21 -17.50 -15.70 2.33 -5.22 1.59 -5.54 -
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 0.26 0.10 0.26 0.39 0.41 0.51 0.65 -14.15%
P/EPS 4.95 -4.90 -4.82 41.32 -18.36 69.77 -16.70 -
EY 20.21 -20.42 -20.75 2.42 -5.45 1.43 -5.99 -
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