[TECHBASE] YoY 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- -11.48%
YoY- 103.02%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
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 49,757 57,172 37,804 46,944 57,293 38,770 52,749 -0.96%
PBT 2,028 2,213 -208 2,852 359 -1,077 278 39.22%
Tax 474 685 -354 -1,841 242 15 751 -7.37%
NP 2,502 2,898 -562 1,011 601 -1,062 1,029 15.94%
-
NP to SH 2,041 2,678 -751 1,141 562 -1,109 813 16.56%
-
Tax Rate -23.37% -30.95% - 64.55% -67.41% - -270.14% -
Total Cost 47,255 54,274 38,366 45,933 56,692 39,832 51,720 -1.49%
-
Net Worth 61,972 51,026 42,299 37,174 36,764 42,653 36,787 9.07%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 61,972 51,026 42,299 37,174 36,764 42,653 36,787 9.07%
NOSH 37,109 36,189 30,000 36,806 36,400 38,776 36,787 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 5.03% 5.07% -1.49% 2.15% 1.05% -2.74% 1.95% -
ROE 3.29% 5.25% -1.78% 3.07% 1.53% -2.60% 2.21% -
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 134.08 157.98 126.01 127.54 157.39 99.98 143.39 -1.11%
EPS 5.50 7.40 -2.10 3.10 1.50 -2.86 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.41 1.41 1.01 1.01 1.10 1.00 8.91%
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 16.52 18.98 12.55 15.59 19.02 12.87 17.51 -0.96%
EPS 0.68 0.89 -0.25 0.38 0.19 -0.37 0.27 16.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.1694 0.1405 0.1234 0.1221 0.1416 0.1221 9.08%
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 0.60 0.22 0.33 0.20 0.15 0.61 0.48 3.78%
P/EPS 14.73 4.59 -16.38 8.06 14.90 -21.33 31.22 -11.75%
EY 6.79 21.76 -6.11 12.40 6.71 -4.69 3.20 13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.24 0.29 0.25 0.23 0.55 0.69 -5.54%
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 0.64 0.22 0.34 0.20 0.13 0.39 0.33 11.66%
P/EPS 15.64 4.59 -17.18 8.06 12.95 -13.64 21.27 -4.99%
EY 6.40 21.76 -5.82 12.40 7.72 -7.33 4.70 5.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.24 0.30 0.25 0.20 0.35 0.47 1.36%

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