[TECHBASE] YoY Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 516.81%
YoY- 132.03%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 189,498 184,463 136,875 149,998 166,774 181,527 174,840 1.34%
PBT 10,568 5,723 5,507 2,136 -2,945 -5,621 -2,727 -
Tax 268 -305 -2,104 -1,874 53 -248 751 -15.76%
NP 10,836 5,418 3,403 262 -2,892 -5,869 -1,976 -
-
NP to SH 9,961 5,956 4,046 967 -3,019 -6,135 -2,856 -
-
Tax Rate -2.54% 5.33% 38.21% 87.73% - - - -
Total Cost 178,662 179,045 133,472 149,736 169,666 187,396 176,816 0.17%
-
Net Worth 67,909 51,207 45,513 36,135 36,433 41,248 44,891 7.13%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - 367 -
Div Payout % - - - - - - 0.00% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 67,909 51,207 45,513 36,135 36,433 41,248 44,891 7.13%
NOSH 37,109 36,317 36,410 35,777 36,433 37,842 36,796 0.14%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 5.72% 2.94% 2.49% 0.17% -1.73% -3.23% -1.13% -
ROE 14.67% 11.63% 8.89% 2.68% -8.29% -14.87% -6.36% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 510.65 507.92 375.92 419.25 457.75 479.69 475.16 1.20%
EPS 27.02 16.40 11.10 2.70 -8.30 -16.57 -10.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.83 1.41 1.25 1.01 1.00 1.09 1.22 6.98%
Adjusted Per Share Value based on latest NOSH - 36,806
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 62.92 61.25 45.45 49.80 55.38 60.27 58.05 1.35%
EPS 3.31 1.98 1.34 0.32 -1.00 -2.04 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.2255 0.17 0.1511 0.12 0.121 0.137 0.1491 7.13%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.81 0.34 0.41 0.25 0.23 0.61 0.69 -
P/RPS 0.16 0.07 0.11 0.06 0.05 0.13 0.15 1.08%
P/EPS 3.02 2.07 3.69 9.25 -2.78 -3.76 -8.89 -
EY 33.14 48.24 27.10 10.81 -36.03 -26.58 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
P/NAPS 0.44 0.24 0.33 0.25 0.23 0.56 0.57 -4.21%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 25/09/12 23/09/11 28/09/10 29/09/09 26/09/08 28/09/07 28/09/06 -
Price 0.86 0.34 0.43 0.25 0.20 0.39 0.47 -
P/RPS 0.17 0.07 0.11 0.06 0.04 0.08 0.10 9.23%
P/EPS 3.20 2.07 3.87 9.25 -2.41 -2.41 -6.06 -
EY 31.21 48.24 25.84 10.81 -41.43 -41.57 -16.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.47 0.24 0.34 0.25 0.20 0.36 0.39 3.15%

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