[TECHBASE] QoQ Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -692.69%
YoY- -174.42%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 39,095 181,527 142,539 101,381 46,959 174,840 122,091 -53.09%
PBT -2,000 -5,621 -4,308 -2,729 267 -2,727 -2,986 -23.39%
Tax -100 -248 -55 -25 0 751 0 -
NP -2,100 -5,869 -4,363 -2,754 267 -1,976 -2,986 -20.86%
-
NP to SH -2,117 -6,135 -4,113 -2,596 438 -2,856 -3,650 -30.38%
-
Tax Rate - - - - 0.00% - - -
Total Cost 41,195 187,396 146,902 104,135 46,692 176,816 125,077 -52.21%
-
Net Worth 37,530 41,248 39,033 41,390 44,523 44,891 43,343 -9.13%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 361 363 - 367 380 -
Div Payout % - - 0.00% 0.00% - 0.00% 0.00% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 37,530 41,248 39,033 41,390 44,523 44,891 43,343 -9.13%
NOSH 36,437 37,842 36,142 36,307 36,198 36,796 38,020 -2.78%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin -5.37% -3.23% -3.06% -2.72% 0.57% -1.13% -2.45% -
ROE -5.64% -14.87% -10.54% -6.27% 0.98% -6.36% -8.42% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 107.29 479.69 394.38 279.23 129.73 475.16 321.12 -51.75%
EPS -5.81 -16.57 -11.38 -7.15 1.21 -10.14 -9.60 -28.38%
DPS 0.00 0.00 1.00 1.00 0.00 1.00 1.00 -
NAPS 1.03 1.09 1.08 1.14 1.23 1.22 1.14 -6.52%
Adjusted Per Share Value based on latest NOSH - 36,390
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 12.98 60.27 47.33 33.66 15.59 58.05 40.54 -53.10%
EPS -0.70 -2.04 -1.37 -0.86 0.15 -0.95 -1.21 -30.50%
DPS 0.00 0.00 0.12 0.12 0.00 0.12 0.13 -
NAPS 0.1246 0.137 0.1296 0.1374 0.1478 0.1491 0.1439 -9.13%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.37 0.61 0.40 0.46 0.52 0.69 0.43 -
P/RPS 0.34 0.13 0.10 0.16 0.40 0.15 0.13 89.49%
P/EPS -6.37 -3.76 -3.51 -6.43 42.98 -8.89 -4.48 26.36%
EY -15.70 -26.58 -28.45 -15.54 2.33 -11.25 -22.33 -20.88%
DY 0.00 0.00 2.50 2.17 0.00 1.45 2.33 -
P/NAPS 0.36 0.56 0.37 0.40 0.42 0.57 0.38 -3.53%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 21/12/07 28/09/07 29/06/07 27/03/07 27/12/06 28/09/06 30/06/06 -
Price 0.28 0.39 0.70 0.40 0.50 0.47 0.70 -
P/RPS 0.26 0.08 0.18 0.14 0.39 0.10 0.22 11.74%
P/EPS -4.82 -2.41 -6.15 -5.59 41.32 -6.06 -7.29 -24.04%
EY -20.75 -41.57 -16.26 -17.88 2.42 -16.51 -13.71 31.72%
DY 0.00 0.00 1.43 2.50 0.00 2.13 1.43 -
P/NAPS 0.27 0.36 0.65 0.35 0.41 0.39 0.61 -41.83%

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