[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 57.33%
YoY- -25.82%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 190,304 186,684 184,463 169,721 166,874 154,940 136,875 24.49%
PBT 11,366 8,420 5,723 4,680 3,438 1,384 5,507 61.89%
Tax -500 -400 -305 -1,320 -1,550 -736 -2,104 -61.53%
NP 10,866 8,020 5,418 3,360 1,888 648 3,403 116.38%
-
NP to SH 9,586 7,464 5,956 4,370 2,778 1,576 4,046 77.44%
-
Tax Rate 4.40% 4.75% 5.33% 28.21% 45.08% 53.18% 38.21% -
Total Cost 179,438 178,664 179,045 166,361 164,986 154,292 133,472 21.74%
-
Net Worth 54,393 52,481 51,207 48,805 46,664 45,966 45,513 12.58%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 54,393 52,481 51,207 48,805 46,664 45,966 45,513 12.58%
NOSH 35,320 36,445 36,317 36,422 36,456 36,481 36,410 -2.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 5.71% 4.30% 2.94% 1.98% 1.13% 0.42% 2.49% -
ROE 17.62% 14.22% 11.63% 8.96% 5.95% 3.43% 8.89% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 538.79 512.23 507.92 465.98 457.73 424.71 375.92 27.03%
EPS 27.14 20.48 16.40 12.00 7.62 4.32 11.10 81.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.44 1.41 1.34 1.28 1.26 1.25 14.87%
Adjusted Per Share Value based on latest NOSH - 36,425
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 63.46 62.26 61.52 56.60 55.65 51.67 45.65 24.48%
EPS 3.20 2.49 1.99 1.46 0.93 0.53 1.35 77.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1814 0.175 0.1708 0.1628 0.1556 0.1533 0.1518 12.57%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.41 0.35 0.34 0.33 0.31 0.36 0.41 -
P/RPS 0.08 0.07 0.07 0.07 0.07 0.08 0.11 -19.08%
P/EPS 1.51 1.71 2.07 2.75 4.07 8.33 3.69 -44.79%
EY 66.20 58.51 48.24 36.36 24.58 12.00 27.10 81.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.24 0.25 0.24 0.29 0.33 -12.48%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 16/12/11 23/09/11 27/06/11 28/03/11 23/12/10 28/09/10 -
Price 0.63 0.38 0.34 0.31 0.32 0.38 0.43 -
P/RPS 0.12 0.07 0.07 0.07 0.07 0.09 0.11 5.95%
P/EPS 2.32 1.86 2.07 2.58 4.20 8.80 3.87 -28.83%
EY 43.08 53.89 48.24 38.71 23.81 11.37 25.84 40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.26 0.24 0.23 0.25 0.30 0.34 13.25%

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