[TECHBASE] QoQ Quarter Result on 30-Apr-2002 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- -170.84%
YoY- -331.28%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 45,616 36,607 41,221 30,372 44,848 40,873 46,837 -1.74%
PBT 413 -1,983 1,192 -1,821 3,009 2,822 1,208 -51.01%
Tax -704 727 601 1,821 -890 -795 -1,158 -28.17%
NP -291 -1,256 1,793 0 2,119 2,027 50 -
-
NP to SH -291 -1,256 1,793 -1,501 2,119 2,027 50 -
-
Tax Rate 170.46% - -50.42% - 29.58% 28.17% 95.86% -
Total Cost 45,907 37,863 39,428 30,372 42,729 38,846 46,787 -1.25%
-
Net Worth 56,605 57,599 58,832 56,837 58,372 59,970 54,615 2.40%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 1,195 - 1,200 - - - 769 34.05%
Div Payout % 0.00% - 66.96% - - - 1,538.46% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 56,605 57,599 58,832 56,837 58,372 59,970 54,615 2.40%
NOSH 39,863 39,999 40,022 40,026 39,981 39,980 38,461 2.40%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin -0.64% -3.43% 4.35% 0.00% 4.72% 4.96% 0.11% -
ROE -0.51% -2.18% 3.05% -2.64% 3.63% 3.38% 0.09% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 114.43 91.52 103.00 75.88 112.17 102.23 121.78 -4.05%
EPS -0.73 -3.14 4.48 -3.75 5.30 5.07 0.13 -
DPS 3.00 0.00 3.00 0.00 0.00 0.00 2.00 30.94%
NAPS 1.42 1.44 1.47 1.42 1.46 1.50 1.42 0.00%
Adjusted Per Share Value based on latest NOSH - 40,026
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 15.39 12.35 13.90 10.24 15.13 13.79 15.80 -1.73%
EPS -0.10 -0.42 0.60 -0.51 0.71 0.68 0.02 -
DPS 0.40 0.00 0.40 0.00 0.00 0.00 0.26 33.16%
NAPS 0.1909 0.1943 0.1984 0.1917 0.1969 0.2023 0.1842 2.40%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.89 0.77 1.00 1.26 1.22 0.89 0.91 -
P/RPS 0.78 0.84 0.97 1.66 1.09 0.87 0.75 2.64%
P/EPS -121.92 -24.52 22.32 -33.60 23.02 17.55 700.00 -
EY -0.82 -4.08 4.48 -2.98 4.34 5.70 0.14 -
DY 3.37 0.00 3.00 0.00 0.00 0.00 2.20 32.78%
P/NAPS 0.63 0.53 0.68 0.89 0.84 0.59 0.64 -1.04%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 31/12/02 30/09/02 29/07/02 25/03/02 30/01/02 24/09/01 -
Price 0.77 0.79 0.73 1.00 1.11 1.22 0.81 -
P/RPS 0.67 0.86 0.71 1.32 0.99 1.19 0.67 0.00%
P/EPS -105.48 -25.16 16.29 -26.67 20.94 24.06 623.08 -
EY -0.95 -3.97 6.14 -3.75 4.77 4.16 0.16 -
DY 3.90 0.00 4.11 0.00 0.00 0.00 2.47 35.48%
P/NAPS 0.54 0.55 0.50 0.70 0.76 0.81 0.57 -3.53%

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