[TECHBASE] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -11.71%
YoY- -605.78%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 187,705 177,424 174,839 169,307 168,667 174,313 176,770 4.07%
PBT -5,208 -1,722 -2,707 -6,028 -5,532 -5,064 -4,059 18.02%
Tax 696 751 751 347 571 556 610 9.16%
NP -4,512 -971 -1,956 -5,681 -4,961 -4,508 -3,449 19.55%
-
NP to SH -4,486 -1,415 -2,836 -6,345 -5,680 -4,773 -3,449 19.09%
-
Tax Rate - - - - - - - -
Total Cost 192,217 178,395 176,795 174,988 173,628 178,821 180,219 4.37%
-
Net Worth 41,485 44,523 36,787 43,080 48,399 38,782 41,026 0.74%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 363 399 399 399 399 394 394 -5.30%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 41,485 44,523 36,787 43,080 48,399 38,782 41,026 0.74%
NOSH 36,390 36,198 36,787 37,790 39,999 38,398 39,072 -4.61%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -2.40% -0.55% -1.12% -3.36% -2.94% -2.59% -1.95% -
ROE -10.81% -3.18% -7.71% -14.73% -11.74% -12.31% -8.41% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 515.80 490.14 475.27 448.02 421.67 453.96 452.42 9.10%
EPS -12.33 -3.91 -7.71 -16.79 -14.20 -12.43 -8.83 24.85%
DPS 1.00 1.11 1.09 1.06 1.00 1.03 1.00 0.00%
NAPS 1.14 1.23 1.00 1.14 1.21 1.01 1.05 5.61%
Adjusted Per Share Value based on latest NOSH - 37,790
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 62.32 58.91 58.05 56.22 56.00 57.88 58.69 4.07%
EPS -1.49 -0.47 -0.94 -2.11 -1.89 -1.58 -1.15 18.79%
DPS 0.12 0.13 0.13 0.13 0.13 0.13 0.13 -5.18%
NAPS 0.1377 0.1478 0.1221 0.143 0.1607 0.1288 0.1362 0.73%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.46 0.52 0.69 0.43 0.47 0.49 0.50 -
P/RPS 0.09 0.11 0.15 0.10 0.11 0.11 0.11 -12.48%
P/EPS -3.73 -13.30 -8.95 -2.56 -3.31 -3.94 -5.66 -24.21%
EY -26.80 -7.52 -11.17 -39.05 -30.21 -25.37 -17.65 32.00%
DY 2.17 2.13 1.58 2.46 2.13 2.10 2.00 5.57%
P/NAPS 0.40 0.42 0.69 0.38 0.39 0.49 0.48 -11.41%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 27/03/07 27/12/06 28/09/06 30/06/06 30/03/06 23/12/05 29/09/05 -
Price 0.40 0.50 0.47 0.70 0.44 0.47 0.47 -
P/RPS 0.08 0.10 0.10 0.16 0.10 0.10 0.10 -13.78%
P/EPS -3.24 -12.79 -6.10 -4.17 -3.10 -3.78 -5.32 -28.08%
EY -30.82 -7.82 -16.40 -23.99 -32.27 -26.45 -18.78 39.00%
DY 2.50 2.21 2.31 1.51 2.27 2.19 2.13 11.23%
P/NAPS 0.35 0.41 0.47 0.61 0.36 0.47 0.45 -15.38%

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