[TECHBASE] QoQ TTM Result on 31-Jan-2001 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Jan-2001 [#2]
Profit Trend
QoQ- 19.25%
YoY- 36.5%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 162,001 169,157 170,050 163,978 149,397 142,155 137,801 11.35%
PBT 7,446 7,962 8,827 8,940 7,736 7,631 5,172 27.41%
Tax -2,294 -2,261 -1,955 -2,182 -2,069 -1,955 -569 152.66%
NP 5,152 5,701 6,872 6,758 5,667 5,676 4,603 7.77%
-
NP to SH 5,152 5,701 6,872 6,758 5,667 5,676 4,603 7.77%
-
Tax Rate 30.81% 28.40% 22.15% 24.41% 26.75% 25.62% 11.00% -
Total Cost 156,849 163,456 163,178 157,220 143,730 136,479 133,198 11.47%
-
Net Worth 59,970 54,615 56,887 55,554 53,200 30,825 16,017 140.54%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div 769 769 - - - - - -
Div Payout % 14.93% 13.49% - - - - - -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 59,970 54,615 56,887 55,554 53,200 30,825 16,017 140.54%
NOSH 39,980 38,461 40,061 39,967 39,999 20,016 16,017 83.70%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 3.18% 3.37% 4.04% 4.12% 3.79% 3.99% 3.34% -
ROE 8.59% 10.44% 12.08% 12.16% 10.65% 18.41% 28.74% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 405.20 439.81 424.47 410.28 373.49 710.19 860.29 -39.38%
EPS 12.89 14.82 17.15 16.91 14.17 28.36 28.74 -41.32%
DPS 1.92 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.42 1.42 1.39 1.33 1.54 1.00 30.94%
Adjusted Per Share Value based on latest NOSH - 39,967
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 54.64 57.06 57.36 55.31 50.39 47.95 46.48 11.35%
EPS 1.74 1.92 2.32 2.28 1.91 1.91 1.55 7.99%
DPS 0.26 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.1842 0.1919 0.1874 0.1794 0.104 0.054 140.63%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 0.89 0.91 0.81 1.11 1.50 1.50 3.34 -
P/RPS 0.22 0.21 0.19 0.27 0.40 0.21 0.39 -31.65%
P/EPS 6.91 6.14 4.72 6.56 10.59 5.29 11.62 -29.21%
EY 14.48 16.29 21.18 15.23 9.45 18.90 8.60 41.39%
DY 2.16 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.57 0.80 1.13 0.97 3.34 -68.41%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 30/01/02 24/09/01 29/06/01 28/03/01 02/02/01 06/11/00 08/06/00 -
Price 1.22 0.81 0.84 0.95 1.15 1.30 2.77 -
P/RPS 0.30 0.18 0.20 0.23 0.31 0.18 0.32 -4.20%
P/EPS 9.47 5.46 4.90 5.62 8.12 4.58 9.64 -1.17%
EY 10.56 18.30 20.42 17.80 12.32 21.81 10.37 1.21%
DY 1.58 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.57 0.59 0.68 0.86 0.84 2.77 -55.84%

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