[TECHBASE] QoQ TTM Result on 31-Jul-2004 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 30.07%
YoY- 16.81%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 168,929 172,679 162,324 161,922 161,676 167,691 173,875 -1.90%
PBT -2,380 -1,190 -3,777 -5,499 -7,402 -8,815 -6,773 -50.23%
Tax 1,481 1,428 1,231 817 707 1,098 606 81.53%
NP -899 238 -2,546 -4,682 -6,695 -7,717 -6,167 -72.33%
-
NP to SH -899 238 -2,546 -4,682 -6,695 -7,717 -6,167 -72.33%
-
Tax Rate - - - - - - - -
Total Cost 169,828 172,441 164,870 166,604 168,371 175,408 180,042 -3.82%
-
Net Worth 44,436 46,558 45,995 45,378 46,194 47,225 49,172 -6.53%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 394 394 400 400 400 400 1,195 -52.30%
Div Payout % 0.00% 165.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 44,436 46,558 45,995 45,378 46,194 47,225 49,172 -6.53%
NOSH 39,324 39,456 39,651 39,459 39,823 40,021 39,977 -1.09%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin -0.53% 0.14% -1.57% -2.89% -4.14% -4.60% -3.55% -
ROE -2.02% 0.51% -5.54% -10.32% -14.49% -16.34% -12.54% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 429.58 437.65 409.38 410.35 405.99 419.00 434.93 -0.82%
EPS -2.29 0.60 -6.42 -11.87 -16.81 -19.28 -15.43 -72.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 3.00 -51.95%
NAPS 1.13 1.18 1.16 1.15 1.16 1.18 1.23 -5.50%
Adjusted Per Share Value based on latest NOSH - 39,459
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 57.14 58.41 54.91 54.77 54.69 56.72 58.81 -1.90%
EPS -0.30 0.08 -0.86 -1.58 -2.26 -2.61 -2.09 -72.61%
DPS 0.13 0.13 0.14 0.14 0.14 0.14 0.40 -52.76%
NAPS 0.1503 0.1575 0.1556 0.1535 0.1563 0.1597 0.1663 -6.52%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.53 0.58 0.54 0.58 0.67 0.79 0.81 -
P/RPS 0.12 0.13 0.13 0.14 0.17 0.19 0.19 -26.40%
P/EPS -23.18 96.15 -8.41 -4.89 -3.99 -4.10 -5.25 169.37%
EY -4.31 1.04 -11.89 -20.46 -25.09 -24.41 -19.04 -62.89%
DY 1.89 1.72 1.85 1.72 1.49 1.27 3.70 -36.12%
P/NAPS 0.47 0.49 0.47 0.50 0.58 0.67 0.66 -20.27%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 24/06/05 30/03/05 17/12/04 24/09/04 17/06/04 30/03/04 30/12/03 -
Price 0.46 0.50 0.60 0.60 0.60 0.78 0.75 -
P/RPS 0.11 0.11 0.15 0.15 0.15 0.19 0.17 -25.20%
P/EPS -20.12 82.89 -9.34 -5.06 -3.57 -4.05 -4.86 158.04%
EY -4.97 1.21 -10.70 -19.78 -28.02 -24.72 -20.57 -61.24%
DY 2.17 2.00 1.67 1.67 1.67 1.28 4.00 -33.50%
P/NAPS 0.41 0.42 0.52 0.52 0.52 0.66 0.61 -23.28%

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