[TECHBASE] YoY TTM 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- 13.24%
YoY- -302.83%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 195,288 169,307 168,929 161,676 165,916 162,810 170,050 2.33%
PBT -4,030 -6,028 -2,380 -7,402 -2,848 5,218 8,827 -
Tax 696 347 1,481 707 1,186 -2,523 -1,955 -
NP -3,334 -5,681 -899 -6,695 -1,662 2,695 6,872 -
-
NP to SH -3,301 -6,345 -899 -6,695 -1,662 2,695 6,872 -
-
Tax Rate - - - - - 48.35% 22.15% -
Total Cost 198,622 174,988 169,828 168,371 167,578 160,115 163,178 3.32%
-
Net Worth 39,008 43,080 44,436 46,194 54,343 56,837 56,887 -6.09%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 363 399 394 400 1,195 2,369 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 87.92% - -
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 39,008 43,080 44,436 46,194 54,343 56,837 56,887 -6.09%
NOSH 36,119 37,790 39,324 39,823 39,958 40,026 40,061 -1.71%
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 -1.71% -3.36% -0.53% -4.14% -1.00% 1.66% 4.04% -
ROE -8.46% -14.73% -2.02% -14.49% -3.06% 4.74% 12.08% -
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 540.68 448.02 429.58 405.99 415.22 406.75 424.47 4.11%
EPS -9.14 -16.79 -2.29 -16.81 -4.16 6.73 17.15 -
DPS 1.00 1.06 1.00 1.00 3.00 5.92 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 65.16 56.49 56.37 53.95 55.36 54.32 56.74 2.33%
EPS -1.10 -2.12 -0.30 -2.23 -0.55 0.90 2.29 -
DPS 0.12 0.13 0.13 0.13 0.40 0.79 0.00 -
NAPS 0.1302 0.1437 0.1483 0.1541 0.1813 0.1896 0.1898 -6.08%
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 0.07 0.10 0.12 0.17 0.19 0.31 0.19 -15.32%
P/EPS -4.38 -2.56 -23.18 -3.99 -18.51 18.71 4.72 -
EY -22.85 -39.05 -4.31 -25.09 -5.40 5.34 21.18 -
DY 2.50 2.46 1.89 1.49 3.90 4.70 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 0.13 0.16 0.11 0.15 0.20 0.25 0.20 -6.92%
P/EPS -7.66 -4.17 -20.12 -3.57 -19.71 14.85 4.90 -
EY -13.06 -23.99 -4.97 -28.02 -5.07 6.73 20.42 -
DY 1.43 1.51 2.17 1.67 3.66 5.92 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