[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 16.83%
YoY- -30.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 190,052 162,788 172,737 163,394 166,564 154,790 163,093 2.58%
PBT -5,744 -3,981 -1,354 -5,513 -5,405 5,346 9,005 -
Tax -73 0 350 -534 780 -1,820 -1,464 -39.31%
NP -5,817 -3,981 -1,004 -6,048 -4,625 3,526 7,541 -
-
NP to SH -5,484 -4,866 -1,004 -6,048 -4,625 3,526 7,541 -
-
Tax Rate - - - - - 34.04% 16.26% -
Total Cost 195,869 166,769 173,741 169,442 171,189 151,264 155,552 3.91%
-
Net Worth 39,033 43,343 44,549 46,359 54,415 56,821 56,799 -6.05%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 481 506 525 532 1,600 1,067 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 30.26% - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 39,033 43,343 44,549 46,359 54,415 56,821 56,799 -6.05%
NOSH 36,142 38,020 39,424 39,964 40,011 40,015 39,999 -1.67%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -3.06% -2.45% -0.58% -3.70% -2.78% 2.28% 4.62% -
ROE -14.05% -11.23% -2.25% -13.05% -8.50% 6.21% 13.28% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 525.84 428.15 438.15 408.85 416.29 386.83 407.73 4.32%
EPS -15.17 -12.80 -2.55 -15.13 -11.56 8.81 18.85 -
DPS 1.33 1.33 1.33 1.33 4.00 2.67 0.00 -
NAPS 1.08 1.14 1.13 1.16 1.36 1.42 1.42 -4.45%
Adjusted Per Share Value based on latest NOSH - 39,823
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 64.28 55.06 58.43 55.27 56.34 52.36 55.17 2.57%
EPS -1.85 -1.65 -0.34 -2.05 -1.56 1.19 2.55 -
DPS 0.16 0.17 0.18 0.18 0.54 0.36 0.00 -
NAPS 0.132 0.1466 0.1507 0.1568 0.1841 0.1922 0.1921 -6.05%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.40 0.43 0.53 0.67 0.77 1.26 0.81 -
P/RPS 0.08 0.10 0.12 0.16 0.18 0.33 0.20 -14.15%
P/EPS -2.64 -3.36 -20.81 -4.43 -6.66 14.30 4.30 -
EY -37.93 -29.77 -4.81 -22.59 -15.01 6.99 23.28 -
DY 3.33 3.10 2.52 1.99 5.19 2.12 0.00 -
P/NAPS 0.37 0.38 0.47 0.58 0.57 0.89 0.57 -6.94%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 30/06/06 24/06/05 17/06/04 30/06/03 29/07/02 29/06/01 -
Price 0.70 0.70 0.46 0.60 0.82 1.00 0.84 -
P/RPS 0.13 0.16 0.10 0.15 0.20 0.26 0.21 -7.67%
P/EPS -4.61 -5.47 -18.06 -3.96 -7.09 11.35 4.46 -
EY -21.68 -18.29 -5.54 -25.22 -14.10 8.81 22.44 -
DY 1.90 1.90 2.90 2.22 4.88 2.67 0.00 -
P/NAPS 0.65 0.61 0.41 0.52 0.60 0.70 0.59 1.62%

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