[TECHBASE] YoY TTM Result on 31-Oct-2003 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -9.58%
YoY- -627.54%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 177,424 174,313 162,324 173,875 153,412 162,001 149,397 2.90%
PBT -1,722 -5,064 -3,777 -6,773 411 7,446 7,736 -
Tax 751 556 1,231 606 758 -2,294 -2,069 -
NP -971 -4,508 -2,546 -6,167 1,169 5,152 5,667 -
-
NP to SH -1,415 -4,773 -2,546 -6,167 1,169 5,152 5,667 -
-
Tax Rate - - - - -184.43% 30.81% 26.75% -
Total Cost 178,395 178,821 164,870 180,042 152,243 156,849 143,730 3.66%
-
Net Worth 44,523 38,782 45,995 49,172 57,599 59,970 53,200 -2.92%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 399 394 400 1,195 1,600 769 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 136.88% 14.93% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 44,523 38,782 45,995 49,172 57,599 59,970 53,200 -2.92%
NOSH 36,198 38,398 39,651 39,977 39,999 39,980 39,999 -1.64%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -0.55% -2.59% -1.57% -3.55% 0.76% 3.18% 3.79% -
ROE -3.18% -12.31% -5.54% -12.54% 2.03% 8.59% 10.65% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 490.14 453.96 409.38 434.93 383.53 405.20 373.49 4.63%
EPS -3.91 -12.43 -6.42 -15.43 2.92 12.89 14.17 -
DPS 1.11 1.03 1.00 3.00 4.00 1.92 0.00 -
NAPS 1.23 1.01 1.16 1.23 1.44 1.50 1.33 -1.29%
Adjusted Per Share Value based on latest NOSH - 39,977
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 58.91 57.88 53.90 57.73 50.94 53.79 49.61 2.90%
EPS -0.47 -1.58 -0.85 -2.05 0.39 1.71 1.88 -
DPS 0.13 0.13 0.13 0.40 0.53 0.26 0.00 -
NAPS 0.1478 0.1288 0.1527 0.1633 0.1913 0.1991 0.1766 -2.92%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.52 0.49 0.54 0.81 0.77 0.89 1.50 -
P/RPS 0.11 0.11 0.13 0.19 0.20 0.22 0.40 -19.35%
P/EPS -13.30 -3.94 -8.41 -5.25 26.35 6.91 10.59 -
EY -7.52 -25.37 -11.89 -19.04 3.80 14.48 9.45 -
DY 2.13 2.10 1.85 3.70 5.19 2.16 0.00 -
P/NAPS 0.42 0.49 0.47 0.66 0.53 0.59 1.13 -15.20%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 27/12/06 23/12/05 17/12/04 30/12/03 31/12/02 30/01/02 02/02/01 -
Price 0.50 0.47 0.60 0.75 0.79 1.22 1.15 -
P/RPS 0.10 0.10 0.15 0.17 0.21 0.30 0.31 -17.17%
P/EPS -12.79 -3.78 -9.34 -4.86 27.03 9.47 8.12 -
EY -7.82 -26.45 -10.70 -20.57 3.70 10.56 12.32 -
DY 2.21 2.19 1.67 4.00 5.06 1.58 0.00 -
P/NAPS 0.41 0.47 0.52 0.61 0.55 0.81 0.86 -11.60%

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