[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2002 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 25.84%
YoY- -31.79%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 166,564 164,446 146,428 157,314 154,790 171,442 163,492 1.25%
PBT -5,405 -3,140 -7,932 5,202 5,346 11,662 11,288 -
Tax 780 46 2,908 -764 -1,820 -3,370 -3,180 -
NP -4,625 -3,094 -5,024 4,438 3,526 8,292 8,108 -
-
NP to SH -4,625 -3,094 -5,024 4,438 3,526 8,292 8,108 -
-
Tax Rate - - - 14.69% 34.04% 28.90% 28.17% -
Total Cost 171,189 167,540 151,452 152,876 151,264 163,150 155,384 6.68%
-
Net Worth 54,415 56,763 57,599 58,826 56,821 58,371 59,970 -6.29%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 1,600 2,398 - 1,200 1,067 - - -
Div Payout % 0.00% 0.00% - 27.05% 30.26% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 54,415 56,763 57,599 58,826 56,821 58,371 59,970 -6.29%
NOSH 40,011 39,974 39,999 40,018 40,015 39,980 39,980 0.05%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -2.78% -1.88% -3.43% 2.82% 2.28% 4.84% 4.96% -
ROE -8.50% -5.45% -8.72% 7.54% 6.21% 14.21% 13.52% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 416.29 411.38 366.07 393.11 386.83 428.81 408.93 1.19%
EPS -11.56 -7.74 -12.56 11.09 8.81 20.74 20.28 -
DPS 4.00 6.00 0.00 3.00 2.67 0.00 0.00 -
NAPS 1.36 1.42 1.44 1.47 1.42 1.46 1.50 -6.34%
Adjusted Per Share Value based on latest NOSH - 40,022
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 56.34 55.62 49.53 53.21 52.36 57.99 55.30 1.25%
EPS -1.56 -1.05 -1.70 1.50 1.19 2.80 2.74 -
DPS 0.54 0.81 0.00 0.41 0.36 0.00 0.00 -
NAPS 0.1841 0.192 0.1948 0.199 0.1922 0.1974 0.2028 -6.26%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.77 0.89 0.77 1.00 1.26 1.22 0.89 -
P/RPS 0.18 0.22 0.21 0.25 0.33 0.28 0.22 -12.55%
P/EPS -6.66 -11.50 -6.13 9.02 14.30 5.88 4.39 -
EY -15.01 -8.70 -16.31 11.09 6.99 17.00 22.79 -
DY 5.19 6.74 0.00 3.00 2.12 0.00 0.00 -
P/NAPS 0.57 0.63 0.53 0.68 0.89 0.84 0.59 -2.27%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 29/07/02 25/03/02 30/01/02 -
Price 0.82 0.77 0.79 0.73 1.00 1.11 1.22 -
P/RPS 0.20 0.19 0.22 0.19 0.26 0.26 0.30 -23.74%
P/EPS -7.09 -9.95 -6.29 6.58 11.35 5.35 6.02 -
EY -14.10 -10.05 -15.90 15.19 8.81 18.68 16.62 -
DY 4.88 7.79 0.00 4.11 2.67 0.00 0.00 -
P/NAPS 0.60 0.54 0.55 0.50 0.70 0.76 0.81 -18.17%

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