[TECHBASE] QoQ Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -27.58%
YoY- -42.91%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 161,922 163,394 171,722 185,716 164,053 166,564 164,446 -1.02%
PBT -5,500 -5,513 -6,128 -5,740 -7,321 -5,405 -3,140 45.35%
Tax 933 -534 -1,144 -1,440 1,693 780 46 645.09%
NP -4,567 -6,048 -7,272 -7,180 -5,628 -4,625 -3,094 29.67%
-
NP to SH -4,567 -6,048 -7,272 -7,180 -5,628 -4,625 -3,094 29.67%
-
Tax Rate - - - - - - - -
Total Cost 166,489 169,442 178,994 192,896 169,681 171,189 167,540 -0.41%
-
Net Worth 45,901 46,359 47,199 49,172 50,808 54,415 56,763 -13.21%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 399 532 799 - 1,200 1,600 2,398 -69.78%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 45,901 46,359 47,199 49,172 50,808 54,415 56,763 -13.21%
NOSH 39,914 39,964 39,999 39,977 40,007 40,011 39,974 -0.10%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -2.82% -3.70% -4.23% -3.87% -3.43% -2.78% -1.88% -
ROE -9.95% -13.05% -15.41% -14.60% -11.08% -8.50% -5.45% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 405.67 408.85 429.31 464.55 410.06 416.29 411.38 -0.92%
EPS -11.44 -15.13 -18.18 -17.96 -14.07 -11.56 -7.74 29.78%
DPS 1.00 1.33 2.00 0.00 3.00 4.00 6.00 -69.74%
NAPS 1.15 1.16 1.18 1.23 1.27 1.36 1.42 -13.12%
Adjusted Per Share Value based on latest NOSH - 39,977
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 53.76 54.25 57.02 61.66 54.47 55.31 54.60 -1.02%
EPS -1.52 -2.01 -2.41 -2.38 -1.87 -1.54 -1.03 29.65%
DPS 0.13 0.18 0.27 0.00 0.40 0.53 0.80 -70.25%
NAPS 0.1524 0.1539 0.1567 0.1633 0.1687 0.1807 0.1885 -13.22%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.58 0.67 0.79 0.81 0.85 0.77 0.89 -
P/RPS 0.14 0.16 0.18 0.17 0.21 0.18 0.22 -26.03%
P/EPS -5.07 -4.43 -4.35 -4.51 -6.04 -6.66 -11.50 -42.10%
EY -19.73 -22.59 -23.01 -22.17 -16.55 -15.01 -8.70 72.69%
DY 1.72 1.99 2.53 0.00 3.53 5.19 6.74 -59.80%
P/NAPS 0.50 0.58 0.67 0.66 0.67 0.57 0.63 -14.29%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 17/06/04 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 -
Price 0.60 0.60 0.78 0.75 0.78 0.82 0.77 -
P/RPS 0.15 0.15 0.18 0.16 0.19 0.20 0.19 -14.59%
P/EPS -5.24 -3.96 -4.29 -4.18 -5.54 -7.09 -9.95 -34.81%
EY -19.07 -25.22 -23.31 -23.95 -18.04 -14.10 -10.05 53.32%
DY 1.67 2.22 2.56 0.00 3.85 4.88 7.79 -64.21%
P/NAPS 0.52 0.52 0.66 0.61 0.61 0.60 0.54 -2.48%

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