[TECHBASE] QoQ Quarter Result on 31-Jan-2008 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 100.24%
YoY- 100.16%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 43,488 57,293 40,297 43,559 39,095 38,770 41,158 3.72%
PBT -936 359 762 112 -2,000 -1,077 -1,579 -29.32%
Tax -54 242 -60 -60 -100 15 0 -
NP -990 601 702 52 -2,100 -1,062 -1,579 -26.64%
-
NP to SH -885 562 686 5 -2,117 -1,109 -1,517 -30.06%
-
Tax Rate - -67.41% 7.87% 53.57% - - - -
Total Cost 44,478 56,692 39,595 43,507 41,195 39,832 42,737 2.68%
-
Net Worth 35,399 36,764 38,313 51,499 37,530 42,653 39,008 -6.23%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 35,399 36,764 38,313 51,499 37,530 42,653 39,008 -6.23%
NOSH 36,122 36,400 36,489 50,000 36,437 38,776 36,119 0.00%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin -2.28% 1.05% 1.74% 0.12% -5.37% -2.74% -3.84% -
ROE -2.50% 1.53% 1.79% 0.01% -5.64% -2.60% -3.89% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 120.39 157.39 110.43 87.12 107.29 99.98 113.95 3.71%
EPS -2.45 1.50 1.88 0.01 -5.81 -2.86 -4.20 -30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.01 1.05 1.03 1.03 1.10 1.08 -6.24%
Adjusted Per Share Value based on latest NOSH - 50,000
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 14.44 19.02 13.38 14.46 12.98 12.87 13.67 3.70%
EPS -0.29 0.19 0.23 0.00 -0.70 -0.37 -0.50 -30.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.1221 0.1272 0.171 0.1246 0.1416 0.1295 -6.24%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.14 0.23 0.28 0.28 0.37 0.61 0.40 -
P/RPS 0.12 0.15 0.25 0.32 0.34 0.61 0.35 -50.85%
P/EPS -5.71 14.90 14.89 2,800.00 -6.37 -21.33 -9.52 -28.76%
EY -17.50 6.71 6.71 0.04 -15.70 -4.69 -10.50 40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.23 0.27 0.27 0.36 0.55 0.37 -47.53%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 19/12/08 26/09/08 23/06/08 28/03/08 21/12/07 28/09/07 29/06/07 -
Price 0.12 0.20 0.28 0.21 0.28 0.39 0.70 -
P/RPS 0.10 0.13 0.25 0.24 0.26 0.39 0.61 -69.88%
P/EPS -4.90 12.95 14.89 2,100.00 -4.82 -13.64 -16.67 -55.62%
EY -20.42 7.72 6.71 0.05 -20.75 -7.33 -6.00 125.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.20 0.27 0.20 0.27 0.35 0.65 -67.41%

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