[TECHBASE] QoQ TTM Result on 31-Jul-2005 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -283.65%
YoY- 26.33%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 169,307 168,667 174,313 176,770 168,929 172,679 162,324 2.85%
PBT -6,028 -5,532 -5,064 -4,059 -2,380 -1,190 -3,777 36.68%
Tax 347 571 556 610 1,481 1,428 1,231 -57.10%
NP -5,681 -4,961 -4,508 -3,449 -899 238 -2,546 71.00%
-
NP to SH -6,345 -5,680 -4,773 -3,449 -899 238 -2,546 84.12%
-
Tax Rate - - - - - - - -
Total Cost 174,988 173,628 178,821 180,219 169,828 172,441 164,870 4.06%
-
Net Worth 43,080 48,399 38,782 41,026 44,436 46,558 45,995 -4.28%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 399 399 394 394 394 394 400 -0.16%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 165.78% 0.00% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 43,080 48,399 38,782 41,026 44,436 46,558 45,995 -4.28%
NOSH 37,790 39,999 38,398 39,072 39,324 39,456 39,651 -3.16%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -3.36% -2.94% -2.59% -1.95% -0.53% 0.14% -1.57% -
ROE -14.73% -11.74% -12.31% -8.41% -2.02% 0.51% -5.54% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 448.02 421.67 453.96 452.42 429.58 437.65 409.38 6.21%
EPS -16.79 -14.20 -12.43 -8.83 -2.29 0.60 -6.42 90.15%
DPS 1.06 1.00 1.03 1.00 1.00 1.00 1.00 3.97%
NAPS 1.14 1.21 1.01 1.05 1.13 1.18 1.16 -1.15%
Adjusted Per Share Value based on latest NOSH - 39,072
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 56.22 56.00 57.88 58.69 56.09 57.34 53.90 2.85%
EPS -2.11 -1.89 -1.58 -1.15 -0.30 0.08 -0.85 83.63%
DPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
NAPS 0.143 0.1607 0.1288 0.1362 0.1475 0.1546 0.1527 -4.29%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.43 0.47 0.49 0.50 0.53 0.58 0.54 -
P/RPS 0.10 0.11 0.11 0.11 0.12 0.13 0.13 -16.08%
P/EPS -2.56 -3.31 -3.94 -5.66 -23.18 96.15 -8.41 -54.84%
EY -39.05 -30.21 -25.37 -17.65 -4.31 1.04 -11.89 121.43%
DY 2.46 2.13 2.10 2.00 1.89 1.72 1.85 20.98%
P/NAPS 0.38 0.39 0.49 0.48 0.47 0.49 0.47 -13.24%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 30/03/06 23/12/05 29/09/05 24/06/05 30/03/05 17/12/04 -
Price 0.70 0.44 0.47 0.47 0.46 0.50 0.60 -
P/RPS 0.16 0.10 0.10 0.10 0.11 0.11 0.15 4.40%
P/EPS -4.17 -3.10 -3.78 -5.32 -20.12 82.89 -9.34 -41.67%
EY -23.99 -32.27 -26.45 -18.78 -4.97 1.21 -10.70 71.55%
DY 1.51 2.27 2.19 2.13 2.17 2.00 1.67 -6.51%
P/NAPS 0.61 0.36 0.47 0.45 0.41 0.42 0.52 11.26%

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