[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2006 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -157.22%
YoY- -384.73%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 202,762 187,836 174,840 162,788 177,032 177,496 176,770 9.54%
PBT -5,458 1,068 -2,727 -3,981 -454 -2,872 -4,510 13.52%
Tax -50 0 751 0 0 0 610 -
NP -5,508 1,068 -1,976 -3,981 -454 -2,872 -3,900 25.79%
-
NP to SH -5,192 1,752 -2,856 -4,866 -1,892 -3,932 -3,900 20.95%
-
Tax Rate - 0.00% - - - - - -
Total Cost 208,270 186,768 176,816 166,769 177,486 180,368 180,670 9.91%
-
Net Worth 41,390 44,523 44,891 43,343 47,105 38,782 48,007 -9.38%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 726 - 367 506 778 - - -
Div Payout % 0.00% - 0.00% 0.00% 0.00% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 41,390 44,523 44,891 43,343 47,105 38,782 48,007 -9.38%
NOSH 36,307 36,198 36,796 38,020 38,930 38,398 39,350 -5.21%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -2.72% 0.57% -1.13% -2.45% -0.26% -1.62% -2.21% -
ROE -12.54% 3.93% -6.36% -11.23% -4.02% -10.14% -8.12% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 558.45 518.91 475.16 428.15 454.74 462.25 449.22 15.56%
EPS -14.30 4.84 -10.14 -12.80 -4.86 -10.24 -9.92 27.52%
DPS 2.00 0.00 1.00 1.33 2.00 0.00 0.00 -
NAPS 1.14 1.23 1.22 1.14 1.21 1.01 1.22 -4.40%
Adjusted Per Share Value based on latest NOSH - 37,790
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 67.32 62.37 58.05 54.05 58.78 58.94 58.69 9.54%
EPS -1.72 0.58 -0.95 -1.62 -0.63 -1.31 -1.29 21.07%
DPS 0.24 0.00 0.12 0.17 0.26 0.00 0.00 -
NAPS 0.1374 0.1478 0.1491 0.1439 0.1564 0.1288 0.1594 -9.40%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.46 0.52 0.69 0.43 0.47 0.49 0.50 -
P/RPS 0.08 0.10 0.15 0.10 0.10 0.11 0.11 -19.08%
P/EPS -3.22 10.74 -8.89 -3.36 -9.67 -4.79 -5.04 -25.75%
EY -31.09 9.31 -11.25 -29.77 -10.34 -20.90 -19.82 34.89%
DY 4.35 0.00 1.45 3.10 4.26 0.00 0.00 -
P/NAPS 0.40 0.42 0.57 0.38 0.39 0.49 0.41 -1.62%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 27/03/07 27/12/06 28/09/06 30/06/06 30/03/06 23/12/05 29/09/05 -
Price 0.40 0.50 0.47 0.70 0.44 0.47 0.47 -
P/RPS 0.07 0.10 0.10 0.16 0.10 0.10 0.10 -21.11%
P/EPS -2.80 10.33 -6.06 -5.47 -9.05 -4.59 -4.74 -29.53%
EY -35.75 9.68 -16.51 -18.29 -11.05 -21.79 -21.09 42.03%
DY 5.00 0.00 2.13 1.90 4.55 0.00 0.00 -
P/NAPS 0.35 0.41 0.39 0.61 0.36 0.47 0.39 -6.94%

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