[TECHBASE] YoY TTM Result on 31-Jul-2004 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 30.07%
YoY- 16.81%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 181,309 174,839 176,770 161,922 164,053 156,966 169,157 1.16%
PBT -5,385 -2,707 -4,059 -5,499 -7,321 5,216 7,962 -
Tax -40 751 610 817 1,693 -764 -2,261 -48.93%
NP -5,425 -1,956 -3,449 -4,682 -5,628 4,452 5,701 -
-
NP to SH -5,223 -2,836 -3,449 -4,682 -5,628 4,452 5,701 -
-
Tax Rate - - - - - 14.65% 28.40% -
Total Cost 186,734 176,795 180,219 166,604 169,681 152,514 163,456 2.24%
-
Net Worth 42,653 36,787 41,026 45,378 50,799 58,832 54,615 -4.03%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 363 399 394 400 1,195 1,600 769 -11.75%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 35.94% 13.49% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 42,653 36,787 41,026 45,378 50,799 58,832 54,615 -4.03%
NOSH 38,776 36,787 39,072 39,459 39,999 40,022 38,461 0.13%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin -2.99% -1.12% -1.95% -2.89% -3.43% 2.84% 3.37% -
ROE -12.25% -7.71% -8.41% -10.32% -11.08% 7.57% 10.44% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 467.58 475.27 452.42 410.35 410.13 392.20 439.81 1.02%
EPS -13.47 -7.71 -8.83 -11.87 -14.07 11.12 14.82 -
DPS 0.94 1.09 1.00 1.00 3.00 4.00 2.00 -11.81%
NAPS 1.10 1.00 1.05 1.15 1.27 1.47 1.42 -4.16%
Adjusted Per Share Value based on latest NOSH - 39,459
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 60.20 58.05 58.69 53.76 54.47 52.12 56.17 1.16%
EPS -1.73 -0.94 -1.15 -1.55 -1.87 1.48 1.89 -
DPS 0.12 0.13 0.13 0.13 0.40 0.53 0.26 -12.08%
NAPS 0.1416 0.1221 0.1362 0.1507 0.1687 0.1953 0.1813 -4.03%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.61 0.69 0.50 0.58 0.85 1.00 0.91 -
P/RPS 0.13 0.15 0.11 0.14 0.21 0.25 0.21 -7.67%
P/EPS -4.53 -8.95 -5.66 -4.89 -6.04 8.99 6.14 -
EY -22.08 -11.17 -17.65 -20.46 -16.55 11.12 16.29 -
DY 1.54 1.58 2.00 1.72 3.53 4.00 2.20 -5.76%
P/NAPS 0.55 0.69 0.48 0.50 0.67 0.68 0.64 -2.49%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 28/09/06 29/09/05 24/09/04 29/09/03 30/09/02 24/09/01 -
Price 0.39 0.47 0.47 0.60 0.78 0.73 0.81 -
P/RPS 0.08 0.10 0.10 0.15 0.19 0.19 0.18 -12.63%
P/EPS -2.90 -6.10 -5.32 -5.06 -5.54 6.56 5.46 -
EY -34.54 -16.40 -18.78 -19.78 -18.04 15.24 18.30 -
DY 2.41 2.31 2.13 1.67 3.85 5.48 2.47 -0.40%
P/NAPS 0.35 0.47 0.45 0.52 0.61 0.50 0.57 -7.80%

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