[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2006 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 41.32%
YoY- 26.77%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 190,052 202,762 187,836 174,840 162,788 177,032 177,496 4.67%
PBT -5,744 -5,458 1,068 -2,727 -3,981 -454 -2,872 58.94%
Tax -73 -50 0 751 0 0 0 -
NP -5,817 -5,508 1,068 -1,976 -3,981 -454 -2,872 60.28%
-
NP to SH -5,484 -5,192 1,752 -2,856 -4,866 -1,892 -3,932 24.90%
-
Tax Rate - - 0.00% - - - - -
Total Cost 195,869 208,270 186,768 176,816 166,769 177,486 180,368 5.66%
-
Net Worth 39,033 41,390 44,523 44,891 43,343 47,105 38,782 0.43%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 481 726 - 367 506 778 - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 39,033 41,390 44,523 44,891 43,343 47,105 38,782 0.43%
NOSH 36,142 36,307 36,198 36,796 38,020 38,930 38,398 -3.96%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -3.06% -2.72% 0.57% -1.13% -2.45% -0.26% -1.62% -
ROE -14.05% -12.54% 3.93% -6.36% -11.23% -4.02% -10.14% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 525.84 558.45 518.91 475.16 428.15 454.74 462.25 8.99%
EPS -15.17 -14.30 4.84 -10.14 -12.80 -4.86 -10.24 30.04%
DPS 1.33 2.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 1.08 1.14 1.23 1.22 1.14 1.21 1.01 4.58%
Adjusted Per Share Value based on latest NOSH - 36,787
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 63.10 67.32 62.37 58.05 54.05 58.78 58.94 4.66%
EPS -1.82 -1.72 0.58 -0.95 -1.62 -0.63 -1.31 24.58%
DPS 0.16 0.24 0.00 0.12 0.17 0.26 0.00 -
NAPS 0.1296 0.1374 0.1478 0.1491 0.1439 0.1564 0.1288 0.41%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.40 0.46 0.52 0.69 0.43 0.47 0.49 -
P/RPS 0.08 0.08 0.10 0.15 0.10 0.10 0.11 -19.17%
P/EPS -2.64 -3.22 10.74 -8.89 -3.36 -9.67 -4.79 -32.85%
EY -37.93 -31.09 9.31 -11.25 -29.77 -10.34 -20.90 48.94%
DY 3.33 4.35 0.00 1.45 3.10 4.26 0.00 -
P/NAPS 0.37 0.40 0.42 0.57 0.38 0.39 0.49 -17.12%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 27/03/07 27/12/06 28/09/06 30/06/06 30/03/06 23/12/05 -
Price 0.70 0.40 0.50 0.47 0.70 0.44 0.47 -
P/RPS 0.13 0.07 0.10 0.10 0.16 0.10 0.10 19.17%
P/EPS -4.61 -2.80 10.33 -6.06 -5.47 -9.05 -4.59 0.29%
EY -21.68 -35.75 9.68 -16.51 -18.29 -11.05 -21.79 -0.33%
DY 1.90 5.00 0.00 2.13 1.90 4.55 0.00 -
P/NAPS 0.65 0.35 0.41 0.39 0.61 0.36 0.47 24.20%

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