[TECHBASE] YoY TTM Result on 31-Jul-2009 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 149.23%
YoY- 211.92%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 189,539 183,797 136,875 149,998 180,244 181,309 174,839 1.35%
PBT 10,621 6,096 5,506 2,136 -767 -5,385 -2,707 -
Tax 74 -620 -2,104 -1,875 22 -40 751 -32.01%
NP 10,695 5,476 3,402 261 -745 -5,425 -1,956 -
-
NP to SH 9,409 5,880 3,666 967 -864 -5,223 -2,836 -
-
Tax Rate -0.70% 10.17% 38.21% 87.78% - - - -
Total Cost 178,844 178,321 133,473 149,737 180,989 186,734 176,795 0.19%
-
Net Worth 61,972 51,026 42,299 37,174 36,764 42,653 36,787 9.07%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - 363 399 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 61,972 51,026 42,299 37,174 36,764 42,653 36,787 9.07%
NOSH 37,109 36,189 30,000 36,806 36,400 38,776 36,787 0.14%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 5.64% 2.98% 2.49% 0.17% -0.41% -2.99% -1.12% -
ROE 15.18% 11.52% 8.67% 2.60% -2.35% -12.25% -7.71% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 510.76 507.88 456.25 407.53 495.16 467.58 475.27 1.20%
EPS 25.35 16.25 12.22 2.63 -2.37 -13.47 -7.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.94 1.09 -
NAPS 1.67 1.41 1.41 1.01 1.01 1.10 1.00 8.91%
Adjusted Per Share Value based on latest NOSH - 36,806
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 63.24 61.33 45.67 50.05 60.14 60.50 58.34 1.35%
EPS 3.14 1.96 1.22 0.32 -0.29 -1.74 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.13 -
NAPS 0.2068 0.1703 0.1411 0.124 0.1227 0.1423 0.1227 9.08%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.81 0.34 0.41 0.25 0.23 0.61 0.69 -
P/RPS 0.16 0.07 0.09 0.06 0.05 0.13 0.15 1.08%
P/EPS 3.19 2.09 3.36 9.52 -9.69 -4.53 -8.95 -
EY 31.30 47.79 29.80 10.51 -10.32 -22.08 -11.17 -
DY 0.00 0.00 0.00 0.00 0.00 1.54 1.58 -
P/NAPS 0.49 0.24 0.29 0.25 0.23 0.55 0.69 -5.54%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 25/09/12 23/09/11 28/09/10 29/09/09 26/09/08 28/09/07 28/09/06 -
Price 0.86 0.34 0.43 0.25 0.20 0.39 0.47 -
P/RPS 0.17 0.07 0.09 0.06 0.04 0.08 0.10 9.23%
P/EPS 3.39 2.09 3.52 9.52 -8.43 -2.90 -6.10 -
EY 29.48 47.79 28.42 10.51 -11.87 -34.54 -16.40 -
DY 0.00 0.00 0.00 0.00 0.00 2.41 2.31 -
P/NAPS 0.51 0.24 0.30 0.25 0.20 0.35 0.47 1.36%

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