[TECHBASE] QoQ Cumulative Quarter Result on 31-Jan-2008 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 0.24%
YoY- 18.64%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 43,488 166,774 122,951 82,654 39,095 181,527 142,539 -54.51%
PBT -936 -2,945 -1,126 -1,888 -2,000 -5,621 -4,308 -63.69%
Tax -54 53 -220 -160 -100 -248 -55 -1.21%
NP -990 -2,892 -1,346 -2,048 -2,100 -5,869 -4,363 -62.63%
-
NP to SH -885 -3,019 -1,426 -2,112 -2,117 -6,135 -4,113 -63.92%
-
Tax Rate - - - - - - - -
Total Cost 44,478 169,666 124,297 84,702 41,195 187,396 146,902 -54.74%
-
Net Worth 35,399 36,433 38,294 37,506 37,530 41,248 39,033 -6.27%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - 361 -
Div Payout % - - - - - - 0.00% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 35,399 36,433 38,294 37,506 37,530 41,248 39,033 -6.27%
NOSH 36,122 36,433 36,470 36,413 36,437 37,842 36,142 -0.03%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin -2.28% -1.73% -1.09% -2.48% -5.37% -3.23% -3.06% -
ROE -2.50% -8.29% -3.72% -5.63% -5.64% -14.87% -10.54% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 120.39 457.75 337.12 226.99 107.29 479.69 394.38 -54.49%
EPS -2.45 -8.30 -3.91 -5.80 -5.81 -16.57 -11.38 -63.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.98 1.00 1.05 1.03 1.03 1.09 1.08 -6.24%
Adjusted Per Share Value based on latest NOSH - 50,000
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 14.44 55.38 40.82 27.44 12.98 60.27 47.33 -54.51%
EPS -0.29 -1.00 -0.47 -0.70 -0.70 -2.04 -1.37 -64.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.1175 0.121 0.1272 0.1245 0.1246 0.137 0.1296 -6.29%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.14 0.23 0.28 0.28 0.37 0.61 0.40 -
P/RPS 0.12 0.05 0.08 0.12 0.34 0.13 0.10 12.86%
P/EPS -5.71 -2.78 -7.16 -4.83 -6.37 -3.76 -3.51 38.11%
EY -17.50 -36.03 -13.96 -20.71 -15.70 -26.58 -28.45 -27.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.14 0.23 0.27 0.27 0.36 0.56 0.37 -47.53%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 19/12/08 26/09/08 23/06/08 28/03/08 21/12/07 28/09/07 29/06/07 -
Price 0.12 0.20 0.28 0.21 0.28 0.39 0.70 -
P/RPS 0.10 0.04 0.08 0.09 0.26 0.08 0.18 -32.29%
P/EPS -4.90 -2.41 -7.16 -3.62 -4.82 -2.41 -6.15 -13.99%
EY -20.42 -41.43 -13.96 -27.62 -20.75 -41.57 -16.26 16.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.12 0.20 0.27 0.20 0.27 0.36 0.65 -67.41%

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