[TECHBASE] YoY Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -1.28%
YoY- -135.04%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 202,762 177,032 193,236 171,722 164,446 171,442 181,298 1.88%
PBT -5,458 -454 2,490 -6,128 -3,140 11,662 12,108 -
Tax -50 0 78 -1,144 46 -3,370 -2,094 -46.32%
NP -5,508 -454 2,568 -7,272 -3,094 8,292 10,014 -
-
NP to SH -5,192 -1,892 2,568 -7,272 -3,094 8,292 10,014 -
-
Tax Rate - - -3.13% - - 28.90% 17.29% -
Total Cost 208,270 177,486 190,668 178,994 167,540 163,150 171,284 3.31%
-
Net Worth 41,390 47,105 46,619 47,199 56,763 58,371 55,588 -4.79%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 726 778 790 799 2,398 - - -
Div Payout % 0.00% 0.00% 30.77% 0.00% 0.00% - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 41,390 47,105 46,619 47,199 56,763 58,371 55,588 -4.79%
NOSH 36,307 38,930 39,507 39,999 39,974 39,980 39,992 -1.59%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -2.72% -0.26% 1.33% -4.23% -1.88% 4.84% 5.52% -
ROE -12.54% -4.02% 5.51% -15.41% -5.45% 14.21% 18.01% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 558.45 454.74 489.11 429.31 411.38 428.81 453.34 3.53%
EPS -14.30 -4.86 6.50 -18.18 -7.74 20.74 25.04 -
DPS 2.00 2.00 2.00 2.00 6.00 0.00 0.00 -
NAPS 1.14 1.21 1.18 1.18 1.42 1.46 1.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 40,021
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 68.58 59.88 65.36 58.08 55.62 57.99 61.32 1.88%
EPS -1.76 -0.64 0.87 -2.46 -1.05 2.80 3.39 -
DPS 0.25 0.26 0.27 0.27 0.81 0.00 0.00 -
NAPS 0.14 0.1593 0.1577 0.1597 0.192 0.1974 0.188 -4.79%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.46 0.47 0.58 0.79 0.89 1.22 1.11 -
P/RPS 0.08 0.10 0.12 0.18 0.22 0.28 0.24 -16.72%
P/EPS -3.22 -9.67 8.92 -4.35 -11.50 5.88 4.43 -
EY -31.09 -10.34 11.21 -23.01 -8.70 17.00 22.56 -
DY 4.35 4.26 3.45 2.53 6.74 0.00 0.00 -
P/NAPS 0.40 0.39 0.49 0.67 0.63 0.84 0.80 -10.90%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 30/03/06 30/03/05 30/03/04 31/03/03 25/03/02 28/03/01 -
Price 0.40 0.44 0.50 0.78 0.77 1.11 0.95 -
P/RPS 0.07 0.10 0.10 0.18 0.19 0.26 0.21 -16.72%
P/EPS -2.80 -9.05 7.69 -4.29 -9.95 5.35 3.79 -
EY -35.75 -11.05 13.00 -23.31 -10.05 18.68 26.36 -
DY 5.00 4.55 4.00 2.56 7.79 0.00 0.00 -
P/NAPS 0.35 0.36 0.42 0.66 0.54 0.76 0.68 -10.47%

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