[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2003 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -21.68%
YoY- -226.81%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 163,394 171,722 185,716 164,053 166,564 164,446 146,428 7.58%
PBT -5,513 -6,128 -5,740 -7,321 -5,405 -3,140 -7,932 -21.55%
Tax -534 -1,144 -1,440 1,693 780 46 2,908 -
NP -6,048 -7,272 -7,180 -5,628 -4,625 -3,094 -5,024 13.17%
-
NP to SH -6,048 -7,272 -7,180 -5,628 -4,625 -3,094 -5,024 13.17%
-
Tax Rate - - - - - - - -
Total Cost 169,442 178,994 192,896 169,681 171,189 167,540 151,452 7.77%
-
Net Worth 46,359 47,199 49,172 50,808 54,415 56,763 57,599 -13.48%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 532 799 - 1,200 1,600 2,398 - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 46,359 47,199 49,172 50,808 54,415 56,763 57,599 -13.48%
NOSH 39,964 39,999 39,977 40,007 40,011 39,974 39,999 -0.05%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -3.70% -4.23% -3.87% -3.43% -2.78% -1.88% -3.43% -
ROE -13.05% -15.41% -14.60% -11.08% -8.50% -5.45% -8.72% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 408.85 429.31 464.55 410.06 416.29 411.38 366.07 7.65%
EPS -15.13 -18.18 -17.96 -14.07 -11.56 -7.74 -12.56 13.22%
DPS 1.33 2.00 0.00 3.00 4.00 6.00 0.00 -
NAPS 1.16 1.18 1.23 1.27 1.36 1.42 1.44 -13.43%
Adjusted Per Share Value based on latest NOSH - 39,999
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 57.61 60.54 65.48 57.84 58.72 57.98 51.63 7.58%
EPS -2.13 -2.56 -2.53 -1.98 -1.63 -1.09 -1.77 13.14%
DPS 0.19 0.28 0.00 0.42 0.56 0.85 0.00 -
NAPS 0.1634 0.1664 0.1734 0.1791 0.1919 0.2001 0.2031 -13.50%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.67 0.79 0.81 0.85 0.77 0.89 0.77 -
P/RPS 0.16 0.18 0.17 0.21 0.18 0.22 0.21 -16.59%
P/EPS -4.43 -4.35 -4.51 -6.04 -6.66 -11.50 -6.13 -19.48%
EY -22.59 -23.01 -22.17 -16.55 -15.01 -8.70 -16.31 24.27%
DY 1.99 2.53 0.00 3.53 5.19 6.74 0.00 -
P/NAPS 0.58 0.67 0.66 0.67 0.57 0.63 0.53 6.20%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 17/06/04 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.60 0.78 0.75 0.78 0.82 0.77 0.79 -
P/RPS 0.15 0.18 0.16 0.19 0.20 0.19 0.22 -22.55%
P/EPS -3.96 -4.29 -4.18 -5.54 -7.09 -9.95 -6.29 -26.56%
EY -25.22 -23.31 -23.95 -18.04 -14.10 -10.05 -15.90 36.04%
DY 2.22 2.56 0.00 3.85 4.88 7.79 0.00 -
P/NAPS 0.52 0.66 0.61 0.61 0.60 0.54 0.55 -3.67%

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