[TECHBASE] YoY TTM Result on 31-Jan-2007 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -217.03%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 145,834 170,221 162,582 187,705 168,667 172,679 167,691 -2.29%
PBT 7,887 -475 -4,544 -5,208 -5,532 -1,190 -8,815 -
Tax -3,120 199 -145 696 571 1,428 1,098 -
NP 4,767 -276 -4,689 -4,512 -4,961 238 -7,717 -
-
NP to SH 5,580 -215 -4,738 -4,486 -5,680 238 -7,717 -
-
Tax Rate 39.56% - - - - - - -
Total Cost 141,067 170,497 167,271 192,217 173,628 172,441 175,408 -3.56%
-
Net Worth 40,063 35,261 51,499 41,485 48,399 46,558 47,225 -2.70%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - 363 399 394 400 -
Div Payout % - - - 0.00% 0.00% 165.78% 0.00% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 40,063 35,261 51,499 41,485 48,399 46,558 47,225 -2.70%
NOSH 36,421 36,352 50,000 36,390 39,999 39,456 40,021 -1.55%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 3.27% -0.16% -2.88% -2.40% -2.94% 0.14% -4.60% -
ROE 13.93% -0.61% -9.20% -10.81% -11.74% 0.51% -16.34% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 400.41 468.26 325.16 515.80 421.67 437.65 419.00 -0.75%
EPS 15.32 -0.59 -9.48 -12.33 -14.20 0.60 -19.28 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.10 0.97 1.03 1.14 1.21 1.18 1.18 -1.16%
Adjusted Per Share Value based on latest NOSH - 36,390
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 48.66 56.80 54.25 62.63 56.28 57.62 55.95 -2.29%
EPS 1.86 -0.07 -1.58 -1.50 -1.90 0.08 -2.57 -
DPS 0.00 0.00 0.00 0.12 0.13 0.13 0.13 -
NAPS 0.1337 0.1177 0.1718 0.1384 0.1615 0.1553 0.1576 -2.70%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.41 0.14 0.28 0.46 0.47 0.58 0.79 -
P/RPS 0.10 0.03 0.09 0.09 0.11 0.13 0.19 -10.13%
P/EPS 2.68 -23.67 -2.95 -3.73 -3.31 96.15 -4.10 -
EY 37.37 -4.22 -33.84 -26.80 -30.21 1.04 -24.41 -
DY 0.00 0.00 0.00 2.17 2.13 1.72 1.27 -
P/NAPS 0.37 0.14 0.27 0.40 0.39 0.49 0.67 -9.41%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 27/03/09 28/03/08 27/03/07 30/03/06 30/03/05 30/03/04 -
Price 0.40 0.20 0.21 0.40 0.44 0.50 0.78 -
P/RPS 0.10 0.04 0.06 0.08 0.10 0.11 0.19 -10.13%
P/EPS 2.61 -33.82 -2.22 -3.24 -3.10 82.89 -4.05 -
EY 38.30 -2.96 -45.12 -30.82 -32.27 1.21 -24.72 -
DY 0.00 0.00 0.00 2.50 2.27 2.00 1.28 -
P/NAPS 0.36 0.21 0.20 0.35 0.36 0.42 0.66 -9.60%

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