[TECHBASE] QoQ Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 38.42%
YoY- -137.31%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 185,716 164,053 166,564 164,446 146,428 157,314 154,790 12.87%
PBT -5,740 -7,321 -5,405 -3,140 -7,932 5,202 5,346 -
Tax -1,440 1,693 780 46 2,908 -764 -1,820 -14.41%
NP -7,180 -5,628 -4,625 -3,094 -5,024 4,438 3,526 -
-
NP to SH -7,180 -5,628 -4,625 -3,094 -5,024 4,438 3,526 -
-
Tax Rate - - - - - 14.69% 34.04% -
Total Cost 192,896 169,681 171,189 167,540 151,452 152,876 151,264 17.54%
-
Net Worth 49,172 50,808 54,415 56,763 57,599 58,826 56,821 -9.16%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 1,200 1,600 2,398 - 1,200 1,067 -
Div Payout % - 0.00% 0.00% 0.00% - 27.05% 30.26% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 49,172 50,808 54,415 56,763 57,599 58,826 56,821 -9.16%
NOSH 39,977 40,007 40,011 39,974 39,999 40,018 40,015 -0.06%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin -3.87% -3.43% -2.78% -1.88% -3.43% 2.82% 2.28% -
ROE -14.60% -11.08% -8.50% -5.45% -8.72% 7.54% 6.21% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 464.55 410.06 416.29 411.38 366.07 393.11 386.83 12.94%
EPS -17.96 -14.07 -11.56 -7.74 -12.56 11.09 8.81 -
DPS 0.00 3.00 4.00 6.00 0.00 3.00 2.67 -
NAPS 1.23 1.27 1.36 1.42 1.44 1.47 1.42 -9.10%
Adjusted Per Share Value based on latest NOSH - 39,863
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 61.66 54.47 55.31 54.60 48.62 52.23 51.40 12.86%
EPS -2.38 -1.87 -1.54 -1.03 -1.67 1.47 1.17 -
DPS 0.00 0.40 0.53 0.80 0.00 0.40 0.35 -
NAPS 0.1633 0.1687 0.1807 0.1885 0.1913 0.1953 0.1887 -9.16%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.81 0.85 0.77 0.89 0.77 1.00 1.26 -
P/RPS 0.17 0.21 0.18 0.22 0.21 0.25 0.33 -35.65%
P/EPS -4.51 -6.04 -6.66 -11.50 -6.13 9.02 14.30 -
EY -22.17 -16.55 -15.01 -8.70 -16.31 11.09 6.99 -
DY 0.00 3.53 5.19 6.74 0.00 3.00 2.12 -
P/NAPS 0.66 0.67 0.57 0.63 0.53 0.68 0.89 -18.02%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 29/09/03 30/06/03 31/03/03 31/12/02 30/09/02 29/07/02 -
Price 0.75 0.78 0.82 0.77 0.79 0.73 1.00 -
P/RPS 0.16 0.19 0.20 0.19 0.22 0.19 0.26 -27.58%
P/EPS -4.18 -5.54 -7.09 -9.95 -6.29 6.58 11.35 -
EY -23.95 -18.04 -14.10 -10.05 -15.90 15.19 8.81 -
DY 0.00 3.85 4.88 7.79 0.00 4.11 2.67 -
P/NAPS 0.61 0.61 0.60 0.54 0.55 0.50 0.70 -8.74%

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