[TECHBASE] YoY TTM Result on 30-Apr-2009 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 280.47%
YoY- 115.31%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 196,954 164,429 146,015 160,347 161,721 195,288 169,307 2.55%
PBT 10,806 3,675 8,566 -357 -2,203 -4,030 -6,028 -
Tax 285 -1,659 -3,591 208 -205 696 347 -3.22%
NP 11,091 2,016 4,975 -149 -2,408 -3,334 -5,681 -
-
NP to SH 10,046 2,451 5,558 388 -2,535 -3,301 -6,345 -
-
Tax Rate -2.64% 45.14% 41.92% - - - - -
Total Cost 185,863 162,413 141,040 160,496 164,129 198,622 174,988 1.00%
-
Net Worth 59,025 48,810 40,777 36,048 38,313 39,008 43,080 5.38%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - 363 399 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 59,025 48,810 40,777 36,048 38,313 39,008 43,080 5.38%
NOSH 36,891 36,425 36,408 36,412 36,489 36,119 37,790 -0.40%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 5.63% 1.23% 3.41% -0.09% -1.49% -1.71% -3.36% -
ROE 17.02% 5.02% 13.63% 1.08% -6.62% -8.46% -14.73% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 533.88 451.41 401.05 440.36 443.20 540.68 448.02 2.96%
EPS 27.23 6.73 15.27 1.07 -6.95 -9.14 -16.79 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.06 -
NAPS 1.60 1.34 1.12 0.99 1.05 1.08 1.14 5.80%
Adjusted Per Share Value based on latest NOSH - 36,412
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 65.64 54.80 48.66 53.44 53.90 65.09 56.43 2.54%
EPS 3.35 0.82 1.85 0.13 -0.84 -1.10 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.13 -
NAPS 0.1967 0.1627 0.1359 0.1201 0.1277 0.13 0.1436 5.37%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.62 0.33 0.39 0.28 0.28 0.40 0.43 -
P/RPS 0.12 0.07 0.10 0.06 0.06 0.07 0.10 3.08%
P/EPS 2.28 4.90 2.55 26.28 -4.03 -4.38 -2.56 -
EY 43.92 20.39 39.14 3.81 -24.81 -22.85 -39.05 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.46 -
P/NAPS 0.39 0.25 0.35 0.28 0.27 0.37 0.38 0.43%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 26/06/12 27/06/11 28/06/10 29/06/09 23/06/08 29/06/07 30/06/06 -
Price 0.63 0.31 0.40 0.25 0.28 0.70 0.70 -
P/RPS 0.12 0.07 0.10 0.06 0.06 0.13 0.16 -4.67%
P/EPS 2.31 4.61 2.62 23.46 -4.03 -7.66 -4.17 -
EY 43.22 21.71 38.16 4.26 -24.81 -13.06 -23.99 -
DY 0.00 0.00 0.00 0.00 0.00 1.43 1.51 -
P/NAPS 0.39 0.23 0.36 0.25 0.27 0.65 0.61 -7.17%

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