[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2002 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 67.79%
YoY- -31.79%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 124,923 82,223 36,607 157,314 116,093 85,721 40,873 111.03%
PBT -4,054 -1,570 -1,983 5,202 4,010 5,831 2,822 -
Tax 585 23 727 -764 -1,365 -1,685 -795 -
NP -3,469 -1,547 -1,256 4,438 2,645 4,146 2,027 -
-
NP to SH -3,469 -1,547 -1,256 4,438 2,645 4,146 2,027 -
-
Tax Rate - - - 14.69% 34.04% 28.90% 28.17% -
Total Cost 128,392 83,770 37,863 152,876 113,448 81,575 38,846 122.37%
-
Net Worth 54,415 56,763 57,599 58,826 56,821 58,371 59,970 -6.29%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 1,200 1,199 - 1,200 800 - - -
Div Payout % 0.00% 0.00% - 27.05% 30.26% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 54,415 56,763 57,599 58,826 56,821 58,371 59,970 -6.29%
NOSH 40,011 39,974 39,999 40,018 40,015 39,980 39,980 0.05%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -2.78% -1.88% -3.43% 2.82% 2.28% 4.84% 4.96% -
ROE -6.38% -2.73% -2.18% 7.54% 4.65% 7.10% 3.38% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 312.22 205.69 91.52 393.11 290.12 214.41 102.23 110.93%
EPS -8.67 -3.87 -3.14 11.09 6.61 10.37 5.07 -
DPS 3.00 3.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 1.36 1.42 1.44 1.47 1.42 1.46 1.50 -6.34%
Adjusted Per Share Value based on latest NOSH - 40,022
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 42.14 27.73 12.35 53.06 39.16 28.91 13.79 111.01%
EPS -1.17 -0.52 -0.42 1.50 0.89 1.40 0.68 -
DPS 0.40 0.40 0.00 0.40 0.27 0.00 0.00 -
NAPS 0.1835 0.1915 0.1943 0.1984 0.1917 0.1969 0.2023 -6.31%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.77 0.89 0.77 1.00 1.26 1.22 0.89 -
P/RPS 0.25 0.43 0.84 0.25 0.43 0.57 0.87 -56.55%
P/EPS -8.88 -23.00 -24.52 9.02 19.06 11.76 17.55 -
EY -11.26 -4.35 -4.08 11.09 5.25 8.50 5.70 -
DY 3.90 3.37 0.00 3.00 1.59 0.00 0.00 -
P/NAPS 0.57 0.63 0.53 0.68 0.89 0.84 0.59 -2.27%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 29/07/02 25/03/02 30/01/02 -
Price 0.82 0.77 0.79 0.73 1.00 1.11 1.22 -
P/RPS 0.26 0.37 0.86 0.19 0.34 0.52 1.19 -63.82%
P/EPS -9.46 -19.90 -25.16 6.58 15.13 10.70 24.06 -
EY -10.57 -5.03 -3.97 15.19 6.61 9.34 4.16 -
DY 3.66 3.90 0.00 4.11 2.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.55 0.50 0.70 0.76 0.81 -18.17%

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