[TECHBASE] YoY Annualized Quarter Result on 31-Jul-2002 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 25.84%
YoY- -31.79%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 176,770 161,922 164,053 157,314 169,185 142,155 132,120 -0.30%
PBT -4,510 -5,500 -7,321 5,202 7,833 7,631 5,185 -
Tax 610 933 1,693 -764 -1,327 -1,955 718 0.17%
NP -3,900 -4,567 -5,628 4,438 6,506 5,676 5,903 -
-
NP to SH -3,900 -4,567 -5,628 4,438 6,506 5,676 5,903 -
-
Tax Rate - - - 14.69% 16.94% 25.62% -13.85% -
Total Cost 180,670 166,489 169,681 152,876 162,679 136,479 126,217 -0.38%
-
Net Worth 48,007 45,901 50,808 58,826 57,979 30,778 25,183 -0.68%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - 399 1,200 1,200 799 - - -
Div Payout % - 0.00% 0.00% 27.05% 12.29% - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 48,007 45,901 50,808 58,826 57,979 30,778 25,183 -0.68%
NOSH 39,350 39,914 40,007 40,018 39,985 19,985 15,938 -0.95%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin -2.21% -2.82% -3.43% 2.82% 3.85% 3.99% 4.47% -
ROE -8.12% -9.95% -11.08% 7.54% 11.22% 18.44% 23.44% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 449.22 405.67 410.06 393.11 423.11 711.28 828.92 0.65%
EPS -9.92 -11.44 -14.07 11.09 16.27 28.40 29.50 -
DPS 0.00 1.00 3.00 3.00 2.00 0.00 0.00 -
NAPS 1.22 1.15 1.27 1.47 1.45 1.54 1.58 0.27%
Adjusted Per Share Value based on latest NOSH - 40,022
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 58.69 53.76 54.47 52.23 56.18 47.20 43.87 -0.30%
EPS -1.29 -1.52 -1.87 1.47 2.16 1.88 1.96 -
DPS 0.00 0.13 0.40 0.40 0.27 0.00 0.00 -
NAPS 0.1594 0.1524 0.1687 0.1953 0.1925 0.1022 0.0836 -0.68%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 0.50 0.58 0.85 1.00 0.91 1.50 0.00 -
P/RPS 0.11 0.14 0.21 0.25 0.22 0.21 0.00 -100.00%
P/EPS -5.04 -5.07 -6.04 9.02 5.59 5.28 0.00 -100.00%
EY -19.82 -19.73 -16.55 11.09 17.88 18.93 0.00 -100.00%
DY 0.00 1.72 3.53 3.00 2.20 0.00 0.00 -
P/NAPS 0.41 0.50 0.67 0.68 0.63 0.97 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/09/05 24/09/04 29/09/03 30/09/02 24/09/01 06/11/00 30/09/99 -
Price 0.47 0.60 0.78 0.73 0.81 1.30 0.00 -
P/RPS 0.10 0.15 0.19 0.19 0.19 0.18 0.00 -100.00%
P/EPS -4.74 -5.24 -5.54 6.58 4.98 4.58 0.00 -100.00%
EY -21.09 -19.07 -18.04 15.19 20.09 21.85 0.00 -100.00%
DY 0.00 1.67 3.85 4.11 2.47 0.00 0.00 -
P/NAPS 0.39 0.52 0.61 0.50 0.56 0.84 0.00 -100.00%

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