[TECHBASE] YoY Quarter Result on 31-Jan-2006 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 103.66%
YoY- -96.18%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 29,143 43,559 54,422 44,141 49,787 39,432 45,616 -7.18%
PBT -660 112 -2,996 490 958 -1,629 413 -
Tax 71 -60 -55 0 -15 -212 -704 -
NP -589 52 -3,051 490 943 -1,841 -291 12.45%
-
NP to SH -578 5 -3,035 36 943 -1,841 -291 12.10%
-
Tax Rate - 53.57% - 0.00% 1.57% - 170.46% -
Total Cost 29,732 43,507 57,473 43,651 48,844 41,273 45,907 -6.97%
-
Net Worth 35,261 51,499 41,485 48,399 46,558 47,225 56,605 -7.57%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - 363 399 394 400 1,195 -
Div Payout % - - 0.00% 1,111.11% 41.84% 0.00% 0.00% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 35,261 51,499 41,485 48,399 46,558 47,225 56,605 -7.57%
NOSH 36,352 50,000 36,390 39,999 39,456 40,021 39,863 -1.52%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -2.02% 0.12% -5.61% 1.11% 1.89% -4.67% -0.64% -
ROE -1.64% 0.01% -7.32% 0.07% 2.03% -3.90% -0.51% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 80.17 87.12 149.55 110.35 126.18 98.53 114.43 -5.75%
EPS -1.59 0.01 -8.34 0.09 2.39 -4.60 -0.73 13.83%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 3.00 -
NAPS 0.97 1.03 1.14 1.21 1.18 1.18 1.42 -6.14%
Adjusted Per Share Value based on latest NOSH - 39,999
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 9.92 14.83 18.53 15.03 16.95 13.43 15.53 -7.19%
EPS -0.20 0.00 -1.03 0.01 0.32 -0.63 -0.10 12.23%
DPS 0.00 0.00 0.12 0.14 0.13 0.14 0.41 -
NAPS 0.1201 0.1754 0.1413 0.1648 0.1585 0.1608 0.1928 -7.57%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.14 0.28 0.46 0.47 0.58 0.79 0.89 -
P/RPS 0.17 0.32 0.31 0.43 0.46 0.80 0.78 -22.40%
P/EPS -8.81 2,800.00 -5.52 522.22 24.27 -17.17 -121.92 -35.43%
EY -11.36 0.04 -18.13 0.19 4.12 -5.82 -0.82 54.91%
DY 0.00 0.00 2.17 2.13 1.72 1.27 3.37 -
P/NAPS 0.14 0.27 0.40 0.39 0.49 0.67 0.63 -22.15%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 27/03/09 28/03/08 27/03/07 30/03/06 30/03/05 30/03/04 31/03/03 -
Price 0.20 0.21 0.40 0.44 0.50 0.78 0.77 -
P/RPS 0.25 0.24 0.27 0.40 0.40 0.79 0.67 -15.13%
P/EPS -12.58 2,100.00 -4.80 488.89 20.92 -16.96 -105.48 -29.81%
EY -7.95 0.05 -20.85 0.20 4.78 -5.90 -0.95 42.44%
DY 0.00 0.00 2.50 2.27 2.00 1.28 3.90 -
P/NAPS 0.21 0.20 0.35 0.36 0.42 0.66 0.54 -14.55%

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