[TECHBASE] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 304.65%
YoY- 963.32%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 192,168 191,733 136,232 145,888 184,637 173,445 177,424 1.33%
PBT 12,661 7,855 3,097 5,827 297 -7,652 -1,722 -
Tax 39 -536 -1,436 -2,673 68 -140 751 -38.89%
NP 12,700 7,319 1,661 3,154 365 -7,792 -971 -
-
NP to SH 10,962 7,352 1,999 3,913 368 -7,778 -1,415 -
-
Tax Rate -0.31% 6.82% 46.37% 45.87% -22.90% - - -
Total Cost 179,468 184,414 134,571 142,734 184,272 181,237 178,395 0.09%
-
Net Worth 66,019 52,481 45,966 38,962 35,399 37,530 44,523 6.77%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - 363 399 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 66,019 52,481 45,966 38,962 35,399 37,530 44,523 6.77%
NOSH 36,882 36,445 36,481 36,413 36,122 36,437 36,198 0.31%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.61% 3.82% 1.22% 2.16% 0.20% -4.49% -0.55% -
ROE 16.60% 14.01% 4.35% 10.04% 1.04% -20.72% -3.18% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 521.03 526.08 373.43 400.64 511.14 476.01 490.14 1.02%
EPS 29.72 20.17 5.48 10.75 1.02 -21.35 -3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.11 -
NAPS 1.79 1.44 1.26 1.07 0.98 1.03 1.23 6.44%
Adjusted Per Share Value based on latest NOSH - 36,413
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 64.12 63.97 45.46 48.68 61.61 57.87 59.20 1.33%
EPS 3.66 2.45 0.67 1.31 0.12 -2.60 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.13 -
NAPS 0.2203 0.1751 0.1534 0.13 0.1181 0.1252 0.1486 6.77%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.83 0.35 0.36 0.28 0.14 0.37 0.52 -
P/RPS 0.16 0.07 0.10 0.07 0.03 0.08 0.11 6.43%
P/EPS 2.79 1.74 6.57 2.61 13.74 -1.73 -13.30 -
EY 35.81 57.64 15.22 38.38 7.28 -57.69 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 2.70 2.13 -
P/NAPS 0.46 0.24 0.29 0.26 0.14 0.36 0.42 1.52%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 16/12/11 23/12/10 29/12/09 19/12/08 21/12/07 27/12/06 -
Price 0.82 0.38 0.38 0.28 0.12 0.28 0.50 -
P/RPS 0.16 0.07 0.10 0.07 0.02 0.06 0.10 8.14%
P/EPS 2.76 1.88 6.93 2.61 11.78 -1.31 -12.79 -
EY 36.25 53.09 14.42 38.38 8.49 -76.24 -7.82 -
DY 0.00 0.00 0.00 0.00 0.00 3.57 2.21 -
P/NAPS 0.46 0.26 0.30 0.26 0.12 0.27 0.41 1.93%

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