[TECHBASE] QoQ TTM Result on 31-Jan-2006 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -19.0%
YoY- -2486.55%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 177,424 174,839 169,307 168,667 174,313 176,770 168,929 3.31%
PBT -1,722 -2,707 -6,028 -5,532 -5,064 -4,059 -2,380 -19.35%
Tax 751 751 347 571 556 610 1,481 -36.33%
NP -971 -1,956 -5,681 -4,961 -4,508 -3,449 -899 5.25%
-
NP to SH -1,415 -2,836 -6,345 -5,680 -4,773 -3,449 -899 35.19%
-
Tax Rate - - - - - - - -
Total Cost 178,395 176,795 174,988 173,628 178,821 180,219 169,828 3.32%
-
Net Worth 44,523 36,787 43,080 48,399 38,782 41,026 44,436 0.13%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 399 399 399 399 394 394 394 0.84%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 44,523 36,787 43,080 48,399 38,782 41,026 44,436 0.13%
NOSH 36,198 36,787 37,790 39,999 38,398 39,072 39,324 -5.35%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin -0.55% -1.12% -3.36% -2.94% -2.59% -1.95% -0.53% -
ROE -3.18% -7.71% -14.73% -11.74% -12.31% -8.41% -2.02% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 490.14 475.27 448.02 421.67 453.96 452.42 429.58 9.16%
EPS -3.91 -7.71 -16.79 -14.20 -12.43 -8.83 -2.29 42.71%
DPS 1.11 1.09 1.06 1.00 1.03 1.00 1.00 7.18%
NAPS 1.23 1.00 1.14 1.21 1.01 1.05 1.13 5.79%
Adjusted Per Share Value based on latest NOSH - 39,999
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 58.91 58.05 56.22 56.00 57.88 58.69 56.09 3.31%
EPS -0.47 -0.94 -2.11 -1.89 -1.58 -1.15 -0.30 34.78%
DPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
NAPS 0.1478 0.1221 0.143 0.1607 0.1288 0.1362 0.1475 0.13%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.52 0.69 0.43 0.47 0.49 0.50 0.53 -
P/RPS 0.11 0.15 0.10 0.11 0.11 0.11 0.12 -5.62%
P/EPS -13.30 -8.95 -2.56 -3.31 -3.94 -5.66 -23.18 -30.88%
EY -7.52 -11.17 -39.05 -30.21 -25.37 -17.65 -4.31 44.78%
DY 2.13 1.58 2.46 2.13 2.10 2.00 1.89 8.27%
P/NAPS 0.42 0.69 0.38 0.39 0.49 0.48 0.47 -7.20%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 28/09/06 30/06/06 30/03/06 23/12/05 29/09/05 24/06/05 -
Price 0.50 0.47 0.70 0.44 0.47 0.47 0.46 -
P/RPS 0.10 0.10 0.16 0.10 0.10 0.10 0.11 -6.14%
P/EPS -12.79 -6.10 -4.17 -3.10 -3.78 -5.32 -20.12 -26.00%
EY -7.82 -16.40 -23.99 -32.27 -26.45 -18.78 -4.97 35.16%
DY 2.21 2.31 1.51 2.27 2.19 2.13 2.17 1.22%
P/NAPS 0.41 0.47 0.61 0.36 0.47 0.45 0.41 0.00%

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