[TECHBASE] YoY TTM Result on 30-Apr-2003 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- -33.92%
YoY- -161.67%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 169,307 168,929 161,676 165,916 162,810 170,050 137,801 3.48%
PBT -6,028 -2,380 -7,402 -2,848 5,218 8,827 5,172 -
Tax 347 1,481 707 1,186 -2,523 -1,955 -569 -
NP -5,681 -899 -6,695 -1,662 2,695 6,872 4,603 -
-
NP to SH -6,345 -899 -6,695 -1,662 2,695 6,872 4,603 -
-
Tax Rate - - - - 48.35% 22.15% 11.00% -
Total Cost 174,988 169,828 168,371 167,578 160,115 163,178 133,198 4.65%
-
Net Worth 43,080 44,436 46,194 54,343 56,837 56,887 16,017 17.91%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 399 394 400 1,195 2,369 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 87.92% - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 43,080 44,436 46,194 54,343 56,837 56,887 16,017 17.91%
NOSH 37,790 39,324 39,823 39,958 40,026 40,061 16,017 15.37%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin -3.36% -0.53% -4.14% -1.00% 1.66% 4.04% 3.34% -
ROE -14.73% -2.02% -14.49% -3.06% 4.74% 12.08% 28.74% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 448.02 429.58 405.99 415.22 406.75 424.47 860.29 -10.29%
EPS -16.79 -2.29 -16.81 -4.16 6.73 17.15 28.74 -
DPS 1.06 1.00 1.00 3.00 5.92 0.00 0.00 -
NAPS 1.14 1.13 1.16 1.36 1.42 1.42 1.00 2.20%
Adjusted Per Share Value based on latest NOSH - 39,958
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 56.22 56.09 53.68 55.09 54.06 56.46 45.75 3.49%
EPS -2.11 -0.30 -2.22 -0.55 0.89 2.28 1.53 -
DPS 0.13 0.13 0.13 0.40 0.79 0.00 0.00 -
NAPS 0.143 0.1475 0.1534 0.1804 0.1887 0.1889 0.0532 17.90%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.43 0.53 0.67 0.77 1.26 0.81 3.34 -
P/RPS 0.10 0.12 0.17 0.19 0.31 0.19 0.39 -20.28%
P/EPS -2.56 -23.18 -3.99 -18.51 18.71 4.72 11.62 -
EY -39.05 -4.31 -25.09 -5.40 5.34 21.18 8.60 -
DY 2.46 1.89 1.49 3.90 4.70 0.00 0.00 -
P/NAPS 0.38 0.47 0.58 0.57 0.89 0.57 3.34 -30.37%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 30/06/06 24/06/05 17/06/04 30/06/03 29/07/02 29/06/01 08/06/00 -
Price 0.70 0.46 0.60 0.82 1.00 0.84 2.77 -
P/RPS 0.16 0.11 0.15 0.20 0.25 0.20 0.32 -10.90%
P/EPS -4.17 -20.12 -3.57 -19.71 14.85 4.90 9.64 -
EY -23.99 -4.97 -28.02 -5.07 6.73 20.42 10.37 -
DY 1.51 2.17 1.67 3.66 5.92 0.00 0.00 -
P/NAPS 0.61 0.41 0.52 0.60 0.70 0.59 2.77 -22.28%

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