[TECHBASE] YoY Quarter Result on 31-Jul-2003 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -12.33%
YoY- -220.41%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 52,749 47,217 39,376 39,130 41,221 46,837 47,730 1.67%
PBT 278 -3,043 -1,364 -3,267 1,192 1,208 2,073 -28.44%
Tax 751 347 1,218 1,108 601 -1,158 -852 -
NP 1,029 -2,696 -146 -2,159 1,793 50 1,221 -2.80%
-
NP to SH 813 -2,696 -146 -2,159 1,793 50 1,221 -6.55%
-
Tax Rate -270.14% - - - -50.42% 95.86% 41.10% -
Total Cost 51,720 49,913 39,522 41,289 39,428 46,787 46,509 1.78%
-
Net Worth 36,787 41,026 45,378 50,799 58,832 54,615 30,825 2.98%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - 1,200 769 - -
Div Payout % - - - - 66.96% 1,538.46% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 36,787 41,026 45,378 50,799 58,832 54,615 30,825 2.98%
NOSH 36,787 39,072 39,459 39,999 40,022 38,461 20,016 10.67%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 1.95% -5.71% -0.37% -5.52% 4.35% 0.11% 2.56% -
ROE 2.21% -6.57% -0.32% -4.25% 3.05% 0.09% 3.96% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 143.39 120.84 99.79 97.83 103.00 121.78 238.45 -8.12%
EPS -0.22 -6.90 -0.37 -5.40 4.48 0.13 6.10 -
DPS 0.00 0.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 1.00 1.05 1.15 1.27 1.47 1.42 1.54 -6.94%
Adjusted Per Share Value based on latest NOSH - 39,999
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 17.84 15.97 13.32 13.24 13.94 15.84 16.14 1.68%
EPS 0.27 -0.91 -0.05 -0.73 0.61 0.02 0.41 -6.72%
DPS 0.00 0.00 0.00 0.00 0.41 0.26 0.00 -
NAPS 0.1244 0.1388 0.1535 0.1718 0.199 0.1847 0.1043 2.97%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.69 0.50 0.58 0.85 1.00 0.91 1.50 -
P/RPS 0.48 0.41 0.58 0.87 0.97 0.75 0.63 -4.42%
P/EPS 31.22 -7.25 -156.76 -15.75 22.32 700.00 24.59 4.05%
EY 3.20 -13.80 -0.64 -6.35 4.48 0.14 4.07 -3.92%
DY 0.00 0.00 0.00 0.00 3.00 2.20 0.00 -
P/NAPS 0.69 0.48 0.50 0.67 0.68 0.64 0.97 -5.51%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/09/06 29/09/05 24/09/04 29/09/03 30/09/02 24/09/01 06/11/00 -
Price 0.47 0.47 0.60 0.78 0.73 0.81 1.30 -
P/RPS 0.33 0.39 0.60 0.80 0.71 0.67 0.55 -8.15%
P/EPS 21.27 -6.81 -162.16 -14.45 16.29 623.08 21.31 -0.03%
EY 4.70 -14.68 -0.62 -6.92 6.14 0.16 4.69 0.03%
DY 0.00 0.00 0.00 0.00 4.11 2.47 0.00 -
P/NAPS 0.47 0.45 0.52 0.61 0.50 0.57 0.84 -9.22%

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