[TECHBASE] YoY TTM Result on 31-Oct-2005 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -38.39%
YoY- -87.47%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 184,637 173,445 177,424 174,313 162,324 173,875 153,412 3.13%
PBT 297 -7,652 -1,722 -5,064 -3,777 -6,773 411 -5.26%
Tax 68 -140 751 556 1,231 606 758 -33.06%
NP 365 -7,792 -971 -4,508 -2,546 -6,167 1,169 -17.61%
-
NP to SH 368 -7,778 -1,415 -4,773 -2,546 -6,167 1,169 -17.50%
-
Tax Rate -22.90% - - - - - -184.43% -
Total Cost 184,272 181,237 178,395 178,821 164,870 180,042 152,243 3.23%
-
Net Worth 35,399 37,530 44,523 38,782 45,995 49,172 57,599 -7.78%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 363 399 394 400 1,195 1,600 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 0.00% 136.88% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 35,399 37,530 44,523 38,782 45,995 49,172 57,599 -7.78%
NOSH 36,122 36,437 36,198 38,398 39,651 39,977 39,999 -1.68%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 0.20% -4.49% -0.55% -2.59% -1.57% -3.55% 0.76% -
ROE 1.04% -20.72% -3.18% -12.31% -5.54% -12.54% 2.03% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 511.14 476.01 490.14 453.96 409.38 434.93 383.53 4.89%
EPS 1.02 -21.35 -3.91 -12.43 -6.42 -15.43 2.92 -16.06%
DPS 0.00 1.00 1.11 1.03 1.00 3.00 4.00 -
NAPS 0.98 1.03 1.23 1.01 1.16 1.23 1.44 -6.20%
Adjusted Per Share Value based on latest NOSH - 38,398
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 61.31 57.59 58.91 57.88 53.90 57.73 50.94 3.13%
EPS 0.12 -2.58 -0.47 -1.58 -0.85 -2.05 0.39 -17.82%
DPS 0.00 0.12 0.13 0.13 0.13 0.40 0.53 -
NAPS 0.1175 0.1246 0.1478 0.1288 0.1527 0.1633 0.1913 -7.79%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.14 0.37 0.52 0.49 0.54 0.81 0.77 -
P/RPS 0.03 0.08 0.11 0.11 0.13 0.19 0.20 -27.08%
P/EPS 13.74 -1.73 -13.30 -3.94 -8.41 -5.25 26.35 -10.27%
EY 7.28 -57.69 -7.52 -25.37 -11.89 -19.04 3.80 11.43%
DY 0.00 2.70 2.13 2.10 1.85 3.70 5.19 -
P/NAPS 0.14 0.36 0.42 0.49 0.47 0.66 0.53 -19.88%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 19/12/08 21/12/07 27/12/06 23/12/05 17/12/04 30/12/03 31/12/02 -
Price 0.12 0.28 0.50 0.47 0.60 0.75 0.79 -
P/RPS 0.02 0.06 0.10 0.10 0.15 0.17 0.21 -32.39%
P/EPS 11.78 -1.31 -12.79 -3.78 -9.34 -4.86 27.03 -12.91%
EY 8.49 -76.24 -7.82 -26.45 -10.70 -20.57 3.70 14.83%
DY 0.00 3.57 2.21 2.19 1.67 4.00 5.06 -
P/NAPS 0.12 0.27 0.41 0.47 0.52 0.61 0.55 -22.39%

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