[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -5.62%
YoY- -12.68%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 165,308 156,380 181,527 190,052 202,762 187,836 174,840 -3.65%
PBT -3,776 -8,000 -5,621 -5,744 -5,458 1,068 -2,727 24.15%
Tax -320 -400 -248 -73 -50 0 751 -
NP -4,096 -8,400 -5,869 -5,817 -5,508 1,068 -1,976 62.35%
-
NP to SH -4,224 -8,468 -6,135 -5,484 -5,192 1,752 -2,856 29.71%
-
Tax Rate - - - - - 0.00% - -
Total Cost 169,404 164,780 187,396 195,869 208,270 186,768 176,816 -2.80%
-
Net Worth 37,506 37,530 41,248 39,033 41,390 44,523 44,891 -11.26%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - 481 726 - 367 -
Div Payout % - - - 0.00% 0.00% - 0.00% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 37,506 37,530 41,248 39,033 41,390 44,523 44,891 -11.26%
NOSH 36,413 36,437 37,842 36,142 36,307 36,198 36,796 -0.69%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin -2.48% -5.37% -3.23% -3.06% -2.72% 0.57% -1.13% -
ROE -11.26% -22.56% -14.87% -14.05% -12.54% 3.93% -6.36% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 453.97 429.18 479.69 525.84 558.45 518.91 475.16 -2.98%
EPS -11.60 -23.24 -16.57 -15.17 -14.30 4.84 -10.14 9.35%
DPS 0.00 0.00 0.00 1.33 2.00 0.00 1.00 -
NAPS 1.03 1.03 1.09 1.08 1.14 1.23 1.22 -10.64%
Adjusted Per Share Value based on latest NOSH - 36,119
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 54.89 51.92 60.27 63.10 67.32 62.37 58.05 -3.65%
EPS -1.40 -2.81 -2.04 -1.82 -1.72 0.58 -0.95 29.40%
DPS 0.00 0.00 0.00 0.16 0.24 0.00 0.12 -
NAPS 0.1245 0.1246 0.137 0.1296 0.1374 0.1478 0.1491 -11.29%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.28 0.37 0.61 0.40 0.46 0.52 0.69 -
P/RPS 0.06 0.09 0.13 0.08 0.08 0.10 0.15 -45.62%
P/EPS -2.41 -1.59 -3.76 -2.64 -3.22 10.74 -8.89 -58.01%
EY -41.43 -62.81 -26.58 -37.93 -31.09 9.31 -11.25 137.90%
DY 0.00 0.00 0.00 3.33 4.35 0.00 1.45 -
P/NAPS 0.27 0.36 0.56 0.37 0.40 0.42 0.57 -39.15%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 21/12/07 28/09/07 29/06/07 27/03/07 27/12/06 28/09/06 -
Price 0.21 0.28 0.39 0.70 0.40 0.50 0.47 -
P/RPS 0.05 0.07 0.08 0.13 0.07 0.10 0.10 -36.92%
P/EPS -1.81 -1.20 -2.41 -4.61 -2.80 10.33 -6.06 -55.21%
EY -55.24 -83.00 -41.57 -21.68 -35.75 9.68 -16.51 123.21%
DY 0.00 0.00 0.00 1.90 5.00 0.00 2.13 -
P/NAPS 0.20 0.27 0.36 0.65 0.35 0.41 0.39 -35.85%

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