[TECHBASE] QoQ TTM Result on 30-Apr-2008 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 46.5%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 170,221 184,637 180,244 161,721 162,582 173,445 181,309 -4.10%
PBT -475 297 -767 -2,203 -4,544 -7,652 -5,385 -80.03%
Tax 199 68 22 -205 -145 -140 -40 -
NP -276 365 -745 -2,408 -4,689 -7,792 -5,425 -86.14%
-
NP to SH -215 368 -864 -2,535 -4,738 -7,778 -5,223 -87.96%
-
Tax Rate - -22.90% - - - - - -
Total Cost 170,497 184,272 180,989 164,129 167,271 181,237 186,734 -5.85%
-
Net Worth 35,261 35,399 36,764 38,313 51,499 37,530 42,653 -11.86%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - 363 363 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 35,261 35,399 36,764 38,313 51,499 37,530 42,653 -11.86%
NOSH 36,352 36,122 36,400 36,489 50,000 36,437 38,776 -4.19%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -0.16% 0.20% -0.41% -1.49% -2.88% -4.49% -2.99% -
ROE -0.61% 1.04% -2.35% -6.62% -9.20% -20.72% -12.25% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 468.26 511.14 495.16 443.20 325.16 476.01 467.58 0.09%
EPS -0.59 1.02 -2.37 -6.95 -9.48 -21.35 -13.47 -87.45%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.94 -
NAPS 0.97 0.98 1.01 1.05 1.03 1.03 1.10 -8.00%
Adjusted Per Share Value based on latest NOSH - 36,489
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 57.58 62.45 60.97 54.70 54.99 58.67 61.33 -4.10%
EPS -0.07 0.12 -0.29 -0.86 -1.60 -2.63 -1.77 -88.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.12 -
NAPS 0.1193 0.1197 0.1244 0.1296 0.1742 0.1269 0.1443 -11.86%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.14 0.14 0.23 0.28 0.28 0.37 0.61 -
P/RPS 0.03 0.03 0.05 0.06 0.09 0.08 0.13 -62.20%
P/EPS -23.67 13.74 -9.69 -4.03 -2.95 -1.73 -4.53 199.61%
EY -4.22 7.28 -10.32 -24.81 -33.84 -57.69 -22.08 -66.65%
DY 0.00 0.00 0.00 0.00 0.00 2.70 1.54 -
P/NAPS 0.14 0.14 0.23 0.27 0.27 0.36 0.55 -59.66%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 19/12/08 26/09/08 23/06/08 28/03/08 21/12/07 28/09/07 -
Price 0.20 0.12 0.20 0.28 0.21 0.28 0.39 -
P/RPS 0.04 0.02 0.04 0.06 0.06 0.06 0.08 -36.87%
P/EPS -33.82 11.78 -8.43 -4.03 -2.22 -1.31 -2.90 410.44%
EY -2.96 8.49 -11.87 -24.81 -45.12 -76.24 -34.54 -80.41%
DY 0.00 0.00 0.00 0.00 0.00 3.57 2.41 -
P/NAPS 0.21 0.12 0.20 0.27 0.20 0.27 0.35 -28.75%

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