[TECHBASE] YoY TTM Result on 30-Apr-2007 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 26.42%
YoY- 47.97%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 146,015 160,347 161,721 195,288 169,307 168,929 161,676 -1.68%
PBT 8,566 -357 -2,203 -4,030 -6,028 -2,380 -7,402 -
Tax -3,591 208 -205 696 347 1,481 707 -
NP 4,975 -149 -2,408 -3,334 -5,681 -899 -6,695 -
-
NP to SH 5,558 388 -2,535 -3,301 -6,345 -899 -6,695 -
-
Tax Rate 41.92% - - - - - - -
Total Cost 141,040 160,496 164,129 198,622 174,988 169,828 168,371 -2.90%
-
Net Worth 40,777 36,048 38,313 39,008 43,080 44,436 46,194 -2.05%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - 363 399 394 400 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 40,777 36,048 38,313 39,008 43,080 44,436 46,194 -2.05%
NOSH 36,408 36,412 36,489 36,119 37,790 39,324 39,823 -1.48%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 3.41% -0.09% -1.49% -1.71% -3.36% -0.53% -4.14% -
ROE 13.63% 1.08% -6.62% -8.46% -14.73% -2.02% -14.49% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 401.05 440.36 443.20 540.68 448.02 429.58 405.99 -0.20%
EPS 15.27 1.07 -6.95 -9.14 -16.79 -2.29 -16.81 -
DPS 0.00 0.00 0.00 1.00 1.06 1.00 1.00 -
NAPS 1.12 0.99 1.05 1.08 1.14 1.13 1.16 -0.58%
Adjusted Per Share Value based on latest NOSH - 36,119
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 48.72 53.50 53.96 65.16 56.49 56.37 53.95 -1.68%
EPS 1.85 0.13 -0.85 -1.10 -2.12 -0.30 -2.23 -
DPS 0.00 0.00 0.00 0.12 0.13 0.13 0.13 -
NAPS 0.1361 0.1203 0.1278 0.1302 0.1437 0.1483 0.1541 -2.04%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.39 0.28 0.28 0.40 0.43 0.53 0.67 -
P/RPS 0.10 0.06 0.06 0.07 0.10 0.12 0.17 -8.46%
P/EPS 2.55 26.28 -4.03 -4.38 -2.56 -23.18 -3.99 -
EY 39.14 3.81 -24.81 -22.85 -39.05 -4.31 -25.09 -
DY 0.00 0.00 0.00 2.50 2.46 1.89 1.49 -
P/NAPS 0.35 0.28 0.27 0.37 0.38 0.47 0.58 -8.07%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 28/06/10 29/06/09 23/06/08 29/06/07 30/06/06 24/06/05 17/06/04 -
Price 0.40 0.25 0.28 0.70 0.70 0.46 0.60 -
P/RPS 0.10 0.06 0.06 0.13 0.16 0.11 0.15 -6.53%
P/EPS 2.62 23.46 -4.03 -7.66 -4.17 -20.12 -3.57 -
EY 38.16 4.26 -24.81 -13.06 -23.99 -4.97 -28.02 -
DY 0.00 0.00 0.00 1.43 1.51 2.17 1.67 -
P/NAPS 0.36 0.25 0.27 0.65 0.61 0.41 0.52 -5.94%

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