[TECHBASE] QoQ TTM Result on 31-Oct-2003 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -9.58%
YoY- -627.54%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 161,922 161,676 167,691 173,875 164,053 165,916 153,588 3.58%
PBT -5,499 -7,402 -8,815 -6,773 -7,321 -2,848 -2,185 85.12%
Tax 817 707 1,098 606 1,693 1,186 944 -9.19%
NP -4,682 -6,695 -7,717 -6,167 -5,628 -1,662 -1,241 142.54%
-
NP to SH -4,682 -6,695 -7,717 -6,167 -5,628 -1,662 -1,241 142.54%
-
Tax Rate - - - - - - - -
Total Cost 166,604 168,371 175,408 180,042 169,681 167,578 154,829 5.01%
-
Net Worth 45,378 46,194 47,225 49,172 50,799 54,343 56,605 -13.71%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 400 400 400 1,195 1,195 1,195 1,996 -65.78%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 45,378 46,194 47,225 49,172 50,799 54,343 56,605 -13.71%
NOSH 39,459 39,823 40,021 39,977 39,999 39,958 39,863 -0.67%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -2.89% -4.14% -4.60% -3.55% -3.43% -1.00% -0.81% -
ROE -10.32% -14.49% -16.34% -12.54% -11.08% -3.06% -2.19% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 410.35 405.99 419.00 434.93 410.13 415.22 385.29 4.29%
EPS -11.87 -16.81 -19.28 -15.43 -14.07 -4.16 -3.11 144.42%
DPS 1.00 1.00 1.00 3.00 3.00 3.00 5.00 -65.83%
NAPS 1.15 1.16 1.18 1.23 1.27 1.36 1.42 -13.12%
Adjusted Per Share Value based on latest NOSH - 39,977
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 54.77 54.69 56.72 58.81 55.49 56.12 51.95 3.59%
EPS -1.58 -2.26 -2.61 -2.09 -1.90 -0.56 -0.42 142.07%
DPS 0.14 0.14 0.14 0.40 0.40 0.40 0.68 -65.16%
NAPS 0.1535 0.1563 0.1597 0.1663 0.1718 0.1838 0.1915 -13.72%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.58 0.67 0.79 0.81 0.85 0.77 0.89 -
P/RPS 0.14 0.17 0.19 0.19 0.21 0.19 0.23 -28.19%
P/EPS -4.89 -3.99 -4.10 -5.25 -6.04 -18.51 -28.59 -69.22%
EY -20.46 -25.09 -24.41 -19.04 -16.55 -5.40 -3.50 224.85%
DY 1.72 1.49 1.27 3.70 3.53 3.90 5.62 -54.61%
P/NAPS 0.50 0.58 0.67 0.66 0.67 0.57 0.63 -14.29%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 17/06/04 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 -
Price 0.60 0.60 0.78 0.75 0.78 0.82 0.77 -
P/RPS 0.15 0.15 0.19 0.17 0.19 0.20 0.20 -17.46%
P/EPS -5.06 -3.57 -4.05 -4.86 -5.54 -19.71 -24.73 -65.31%
EY -19.78 -28.02 -24.72 -20.57 -18.04 -5.07 -4.04 188.61%
DY 1.67 1.67 1.28 4.00 3.85 3.66 6.49 -59.57%
P/NAPS 0.52 0.52 0.66 0.61 0.61 0.60 0.54 -2.48%

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