[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 113.13%
YoY- 332.88%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 136,875 99,071 68,467 39,378 149,998 103,054 72,631 52.74%
PBT 5,507 5,715 4,155 2,755 2,136 -716 -1,596 -
Tax -2,104 -1,750 -1,228 -852 -1,874 -34 17 -
NP 3,403 3,965 2,927 1,903 262 -750 -1,579 -
-
NP to SH 4,046 4,419 3,151 2,061 967 -174 -1,463 -
-
Tax Rate 38.21% 30.62% 29.55% 30.93% 87.73% - - -
Total Cost 133,472 95,106 65,540 37,475 149,736 103,804 74,210 48.05%
-
Net Worth 45,513 40,768 40,070 38,962 36,135 36,651 35,301 18.51%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 45,513 40,768 40,070 38,962 36,135 36,651 35,301 18.51%
NOSH 36,410 36,400 36,427 36,413 35,777 37,021 36,393 0.03%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 2.49% 4.00% 4.28% 4.83% 0.17% -0.73% -2.17% -
ROE 8.89% 10.84% 7.86% 5.29% 2.68% -0.47% -4.14% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 375.92 272.17 187.95 108.14 419.25 278.36 199.57 52.69%
EPS 11.10 12.14 8.65 5.66 2.70 -0.47 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.12 1.10 1.07 1.01 0.99 0.97 18.47%
Adjusted Per Share Value based on latest NOSH - 36,413
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 45.45 32.90 22.73 13.07 49.80 34.22 24.12 52.73%
EPS 1.34 1.47 1.05 0.68 0.32 -0.06 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1511 0.1354 0.133 0.1294 0.12 0.1217 0.1172 18.51%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.41 0.39 0.41 0.28 0.25 0.28 0.14 -
P/RPS 0.11 0.14 0.22 0.26 0.06 0.10 0.07 35.27%
P/EPS 3.69 3.21 4.74 4.95 9.25 -59.57 -3.48 -
EY 27.10 31.13 21.10 20.21 10.81 -1.68 -28.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.37 0.26 0.25 0.28 0.14 77.39%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 28/06/10 26/03/10 29/12/09 29/09/09 29/06/09 27/03/09 -
Price 0.43 0.40 0.40 0.28 0.25 0.25 0.20 -
P/RPS 0.11 0.15 0.21 0.26 0.06 0.09 0.10 6.57%
P/EPS 3.87 3.29 4.62 4.95 9.25 -53.19 -4.98 -
EY 25.84 30.35 21.62 20.21 10.81 -1.88 -20.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.36 0.26 0.25 0.25 0.21 38.00%

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