[TECHBASE] YoY TTM Result on 31-Jan-2004 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -25.13%
YoY- -521.84%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 187,705 168,667 172,679 167,691 153,588 164,109 163,978 2.27%
PBT -5,208 -5,532 -1,190 -8,815 -2,185 7,739 8,940 -
Tax 696 571 1,428 1,098 944 -2,894 -2,182 -
NP -4,512 -4,961 238 -7,717 -1,241 4,845 6,758 -
-
NP to SH -4,486 -5,680 238 -7,717 -1,241 4,845 6,758 -
-
Tax Rate - - - - - 37.40% 24.41% -
Total Cost 192,217 173,628 172,441 175,408 154,829 159,264 157,220 3.40%
-
Net Worth 41,485 48,399 46,558 47,225 56,605 58,372 55,554 -4.74%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 363 399 394 400 1,996 1,568 - -
Div Payout % 0.00% 0.00% 165.78% 0.00% 0.00% 32.38% - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 41,485 48,399 46,558 47,225 56,605 58,372 55,554 -4.74%
NOSH 36,390 39,999 39,456 40,021 39,863 39,981 39,967 -1.54%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -2.40% -2.94% 0.14% -4.60% -0.81% 2.95% 4.12% -
ROE -10.81% -11.74% 0.51% -16.34% -2.19% 8.30% 12.16% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 515.80 421.67 437.65 419.00 385.29 410.47 410.28 3.88%
EPS -12.33 -14.20 0.60 -19.28 -3.11 12.12 16.91 -
DPS 1.00 1.00 1.00 1.00 5.00 3.92 0.00 -
NAPS 1.14 1.21 1.18 1.18 1.42 1.46 1.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 40,021
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 62.63 56.28 57.62 55.95 51.25 54.76 54.71 2.27%
EPS -1.50 -1.90 0.08 -2.57 -0.41 1.62 2.25 -
DPS 0.12 0.13 0.13 0.13 0.67 0.52 0.00 -
NAPS 0.1384 0.1615 0.1553 0.1576 0.1889 0.1948 0.1854 -4.75%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.46 0.47 0.58 0.79 0.89 1.22 1.11 -
P/RPS 0.09 0.11 0.13 0.19 0.23 0.30 0.27 -16.72%
P/EPS -3.73 -3.31 96.15 -4.10 -28.59 10.07 6.56 -
EY -26.80 -30.21 1.04 -24.41 -3.50 9.93 15.23 -
DY 2.17 2.13 1.72 1.27 5.62 3.22 0.00 -
P/NAPS 0.40 0.39 0.49 0.67 0.63 0.84 0.80 -10.90%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 30/03/06 30/03/05 30/03/04 31/03/03 25/03/02 28/03/01 -
Price 0.40 0.44 0.50 0.78 0.77 1.11 0.95 -
P/RPS 0.08 0.10 0.11 0.19 0.20 0.27 0.23 -16.13%
P/EPS -3.24 -3.10 82.89 -4.05 -24.73 9.16 5.62 -
EY -30.82 -32.27 1.21 -24.72 -4.04 10.92 17.80 -
DY 2.50 2.27 2.00 1.28 6.49 3.54 0.00 -
P/NAPS 0.35 0.36 0.42 0.66 0.54 0.76 0.68 -10.47%

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