[TECHBASE] YoY TTM Result on 31-Jan-2009 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -158.42%
YoY- 95.46%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 195,511 151,846 145,834 170,221 162,582 187,705 168,667 2.49%
PBT 10,061 3,069 7,887 -475 -4,544 -5,208 -5,532 -
Tax -95 -1,651 -3,120 199 -145 696 571 -
NP 9,966 1,418 4,767 -276 -4,689 -4,512 -4,961 -
-
NP to SH 9,285 1,904 5,580 -215 -4,738 -4,486 -5,680 -
-
Tax Rate 0.94% 53.80% 39.56% - - - - -
Total Cost 185,545 150,428 141,067 170,497 167,271 192,217 173,628 1.11%
-
Net Worth 56,064 46,605 40,063 35,261 51,499 41,485 48,399 2.47%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - 363 399 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 56,064 46,605 40,063 35,261 51,499 41,485 48,399 2.47%
NOSH 36,405 36,410 36,421 36,352 50,000 36,390 39,999 -1.55%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 5.10% 0.93% 3.27% -0.16% -2.88% -2.40% -2.94% -
ROE 16.56% 4.09% 13.93% -0.61% -9.20% -10.81% -11.74% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 537.04 417.04 400.41 468.26 325.16 515.80 421.67 4.11%
EPS 25.50 5.23 15.32 -0.59 -9.48 -12.33 -14.20 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.54 1.28 1.10 0.97 1.03 1.14 1.21 4.09%
Adjusted Per Share Value based on latest NOSH - 36,352
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 64.92 50.42 48.42 56.52 53.98 62.32 56.00 2.49%
EPS 3.08 0.63 1.85 -0.07 -1.57 -1.49 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.13 -
NAPS 0.1862 0.1547 0.133 0.1171 0.171 0.1377 0.1607 2.48%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.41 0.31 0.41 0.14 0.28 0.46 0.47 -
P/RPS 0.08 0.07 0.10 0.03 0.09 0.09 0.11 -5.16%
P/EPS 1.61 5.93 2.68 -23.67 -2.95 -3.73 -3.31 -
EY 62.21 16.87 37.37 -4.22 -33.84 -26.80 -30.21 -
DY 0.00 0.00 0.00 0.00 0.00 2.17 2.13 -
P/NAPS 0.27 0.24 0.37 0.14 0.27 0.40 0.39 -5.94%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 28/03/11 26/03/10 27/03/09 28/03/08 27/03/07 30/03/06 -
Price 0.63 0.32 0.40 0.20 0.21 0.40 0.44 -
P/RPS 0.12 0.08 0.10 0.04 0.06 0.08 0.10 3.08%
P/EPS 2.47 6.12 2.61 -33.82 -2.22 -3.24 -3.10 -
EY 40.48 16.34 38.30 -2.96 -45.12 -30.82 -32.27 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.27 -
P/NAPS 0.41 0.25 0.36 0.21 0.20 0.35 0.36 2.19%

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