[TECHBASE] QoQ Cumulative 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- 68.11%
YoY- -42.91%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 161,922 122,546 85,861 46,429 164,053 124,923 82,223 57.17%
PBT -5,500 -4,135 -3,064 -1,435 -7,321 -4,054 -1,570 130.83%
Tax 933 -401 -572 -360 1,693 585 23 1083.26%
NP -4,567 -4,536 -3,636 -1,795 -5,628 -3,469 -1,547 105.92%
-
NP to SH -4,567 -4,536 -3,636 -1,795 -5,628 -3,469 -1,547 105.92%
-
Tax Rate - - - - - - - -
Total Cost 166,489 127,082 89,497 48,224 169,681 128,392 83,770 58.14%
-
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 399 399 399 - 1,200 1,200 1,199 -52.01%
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% -9.78% -7.70% -3.65% -11.08% -6.38% -2.73% -
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 405.67 306.64 214.65 116.14 410.06 312.22 205.69 57.33%
EPS -11.44 -11.35 -9.09 -4.49 -14.07 -8.67 -3.87 106.10%
DPS 1.00 1.00 1.00 0.00 3.00 3.00 3.00 -51.95%
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 54.77 41.45 29.04 15.70 55.49 42.25 27.81 57.18%
EPS -1.54 -1.53 -1.23 -0.61 -1.90 -1.17 -0.52 106.36%
DPS 0.14 0.14 0.14 0.00 0.41 0.41 0.41 -51.17%
NAPS 0.1553 0.1568 0.1597 0.1663 0.1719 0.1841 0.192 -13.19%
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 0.22 0.37 0.70 0.21 0.25 0.43 -52.70%
P/EPS -5.07 -5.90 -8.69 -18.04 -6.04 -8.88 -23.00 -63.54%
EY -19.73 -16.94 -11.51 -5.54 -16.55 -11.26 -4.35 174.25%
DY 1.72 1.49 1.27 0.00 3.53 3.90 3.37 -36.16%
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 0.20 0.36 0.65 0.19 0.26 0.37 -45.25%
P/EPS -5.24 -5.29 -8.58 -16.70 -5.54 -9.46 -19.90 -58.95%
EY -19.07 -18.92 -11.65 -5.99 -18.04 -10.57 -5.03 143.33%
DY 1.67 1.67 1.28 0.00 3.85 3.66 3.90 -43.21%
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