[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2000 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
02-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Oct-2000 [#1]
Profit Trend
QoQ- -54.62%
YoY- -0.35%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 169,185 122,320 90,649 47,317 142,155 94,425 68,826 82.24%
PBT 7,833 6,754 6,054 3,338 7,631 5,558 4,745 39.72%
Tax -1,327 -1,098 -1,047 -762 -1,955 -1,103 -825 37.32%
NP 6,506 5,656 5,007 2,576 5,676 4,455 3,920 40.22%
-
NP to SH 6,506 5,656 5,007 2,576 5,676 4,455 3,920 40.22%
-
Tax Rate 16.94% 16.26% 17.29% 22.83% 25.62% 19.85% 17.39% -
Total Cost 162,679 116,664 85,642 44,741 136,479 89,970 64,906 84.61%
-
Net Worth 57,979 56,799 55,588 53,200 30,778 29,924 29,440 57.18%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 799 - - - - - - -
Div Payout % 12.29% - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 57,979 56,799 55,588 53,200 30,778 29,924 29,440 57.18%
NOSH 39,985 39,999 39,992 39,999 19,985 16,002 16,000 84.25%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 3.85% 4.62% 5.52% 5.44% 3.99% 4.72% 5.70% -
ROE 11.22% 9.96% 9.01% 4.84% 18.44% 14.89% 13.32% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 423.11 305.80 226.67 118.29 711.28 590.08 430.16 -1.09%
EPS 16.27 14.14 12.52 6.44 28.40 27.84 24.50 -23.90%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.39 1.33 1.54 1.87 1.84 -14.69%
Adjusted Per Share Value based on latest NOSH - 39,999
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 56.18 40.61 30.10 15.71 47.20 31.35 22.85 82.26%
EPS 2.16 1.88 1.66 0.86 1.88 1.48 1.30 40.32%
DPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1925 0.1886 0.1846 0.1766 0.1022 0.0994 0.0978 57.12%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 0.91 0.81 1.11 1.50 1.50 3.34 2.29 -
P/RPS 0.22 0.26 0.49 1.27 0.21 0.57 0.53 -44.38%
P/EPS 5.59 5.73 8.87 23.29 5.28 12.00 9.35 -29.05%
EY 17.88 17.46 11.28 4.29 18.93 8.34 10.70 40.86%
DY 2.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.80 1.13 0.97 1.79 1.24 -36.35%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 24/09/01 29/06/01 28/03/01 02/02/01 06/11/00 08/06/00 29/03/00 -
Price 0.81 0.84 0.95 1.15 1.30 2.77 3.58 -
P/RPS 0.19 0.27 0.42 0.97 0.18 0.47 0.83 -62.61%
P/EPS 4.98 5.94 7.59 17.86 4.58 9.95 14.61 -51.23%
EY 20.09 16.83 13.18 5.60 21.85 10.05 6.84 105.22%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.68 0.86 0.84 1.48 1.95 -56.50%

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