[TECHBASE] YoY TTM Result on 31-Oct-2008 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- 142.59%
YoY- 104.73%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 191,733 136,232 145,888 184,637 173,445 177,424 174,313 1.59%
PBT 7,855 3,097 5,827 297 -7,652 -1,722 -5,064 -
Tax -536 -1,436 -2,673 68 -140 751 556 -
NP 7,319 1,661 3,154 365 -7,792 -971 -4,508 -
-
NP to SH 7,352 1,999 3,913 368 -7,778 -1,415 -4,773 -
-
Tax Rate 6.82% 46.37% 45.87% -22.90% - - - -
Total Cost 184,414 134,571 142,734 184,272 181,237 178,395 178,821 0.51%
-
Net Worth 52,481 45,966 38,962 35,399 37,530 44,523 38,782 5.16%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - 363 399 394 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 52,481 45,966 38,962 35,399 37,530 44,523 38,782 5.16%
NOSH 36,445 36,481 36,413 36,122 36,437 36,198 38,398 -0.86%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 3.82% 1.22% 2.16% 0.20% -4.49% -0.55% -2.59% -
ROE 14.01% 4.35% 10.04% 1.04% -20.72% -3.18% -12.31% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 526.08 373.43 400.64 511.14 476.01 490.14 453.96 2.48%
EPS 20.17 5.48 10.75 1.02 -21.35 -3.91 -12.43 -
DPS 0.00 0.00 0.00 0.00 1.00 1.11 1.03 -
NAPS 1.44 1.26 1.07 0.98 1.03 1.23 1.01 6.08%
Adjusted Per Share Value based on latest NOSH - 36,122
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 63.66 45.23 48.44 61.31 57.59 58.91 57.88 1.59%
EPS 2.44 0.66 1.30 0.12 -2.58 -0.47 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.12 0.13 0.13 -
NAPS 0.1743 0.1526 0.1294 0.1175 0.1246 0.1478 0.1288 5.16%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.35 0.36 0.28 0.14 0.37 0.52 0.49 -
P/RPS 0.07 0.10 0.07 0.03 0.08 0.11 0.11 -7.25%
P/EPS 1.74 6.57 2.61 13.74 -1.73 -13.30 -3.94 -
EY 57.64 15.22 38.38 7.28 -57.69 -7.52 -25.37 -
DY 0.00 0.00 0.00 0.00 2.70 2.13 2.10 -
P/NAPS 0.24 0.29 0.26 0.14 0.36 0.42 0.49 -11.21%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 16/12/11 23/12/10 29/12/09 19/12/08 21/12/07 27/12/06 23/12/05 -
Price 0.38 0.38 0.28 0.12 0.28 0.50 0.47 -
P/RPS 0.07 0.10 0.07 0.02 0.06 0.10 0.10 -5.76%
P/EPS 1.88 6.93 2.61 11.78 -1.31 -12.79 -3.78 -
EY 53.09 14.42 38.38 8.49 -76.24 -7.82 -26.45 -
DY 0.00 0.00 0.00 0.00 3.57 2.21 2.19 -
P/NAPS 0.26 0.30 0.26 0.12 0.27 0.41 0.47 -9.39%

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