[TECHBASE] QoQ TTM 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- -44.38%
YoY- -60.78%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 153,588 153,412 156,966 162,810 164,109 162,001 169,157 -6.21%
PBT -2,185 411 5,216 5,218 7,739 7,446 7,962 -
Tax 944 758 -764 -2,523 -2,894 -2,294 -2,261 -
NP -1,241 1,169 4,452 2,695 4,845 5,152 5,701 -
-
NP to SH -1,241 1,169 4,452 2,695 4,845 5,152 5,701 -
-
Tax Rate - -184.43% 14.65% 48.35% 37.40% 30.81% 28.40% -
Total Cost 154,829 152,243 152,514 160,115 159,264 156,849 163,456 -3.54%
-
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 1,996 1,600 1,600 2,369 1,568 769 769 88.53%
Div Payout % 0.00% 136.88% 35.94% 87.92% 32.38% 14.93% 13.49% -
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 -0.81% 0.76% 2.84% 1.66% 2.95% 3.18% 3.37% -
ROE -2.19% 2.03% 7.57% 4.74% 8.30% 8.59% 10.44% -
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 385.29 383.53 392.20 406.75 410.47 405.20 439.81 -8.42%
EPS -3.11 2.92 11.12 6.73 12.12 12.89 14.82 -
DPS 5.00 4.00 4.00 5.92 3.92 1.92 2.00 83.89%
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 51.81 51.75 52.95 54.92 55.36 54.64 57.06 -6.21%
EPS -0.42 0.39 1.50 0.91 1.63 1.74 1.92 -
DPS 0.67 0.54 0.54 0.80 0.53 0.26 0.26 87.63%
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 0.23 0.20 0.25 0.31 0.30 0.22 0.21 6.23%
P/EPS -28.59 26.35 8.99 18.71 10.07 6.91 6.14 -
EY -3.50 3.80 11.12 5.34 9.93 14.48 16.29 -
DY 5.62 5.19 4.00 4.70 3.22 2.16 2.20 86.55%
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 0.20 0.21 0.19 0.25 0.27 0.30 0.18 7.25%
P/EPS -24.73 27.03 6.56 14.85 9.16 9.47 5.46 -
EY -4.04 3.70 15.24 6.73 10.92 10.56 18.30 -
DY 6.49 5.06 5.48 5.92 3.54 1.58 2.47 90.07%
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