[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 2.48%
YoY- 124.77%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 226,692 197,200 189,498 186,376 190,304 186,684 184,463 14.66%
PBT 19,822 16,580 10,568 11,457 11,366 8,420 5,723 128.05%
Tax -924 -540 268 -533 -500 -400 -305 108.66%
NP 18,898 16,040 10,836 10,924 10,866 8,020 5,418 129.12%
-
NP to SH 16,616 13,676 9,961 9,824 9,586 7,464 5,956 97.55%
-
Tax Rate 4.66% 3.26% -2.54% 4.65% 4.40% 4.75% 5.33% -
Total Cost 207,794 181,160 178,662 175,452 179,438 178,664 179,045 10.38%
-
Net Worth 76,849 66,019 67,909 59,003 54,393 52,481 51,207 30.91%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 76,849 66,019 67,909 59,003 54,393 52,481 51,207 30.91%
NOSH 37,305 36,882 37,109 36,876 35,320 36,445 36,317 1.79%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 8.34% 8.13% 5.72% 5.86% 5.71% 4.30% 2.94% -
ROE 21.62% 20.72% 14.67% 16.65% 17.62% 14.22% 11.63% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 607.66 534.67 510.65 505.40 538.79 512.23 507.92 12.63%
EPS 44.54 37.08 27.02 26.64 27.14 20.48 16.40 94.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.79 1.83 1.60 1.54 1.44 1.41 28.60%
Adjusted Per Share Value based on latest NOSH - 36,891
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 75.27 65.48 62.92 61.88 63.19 61.99 61.25 14.65%
EPS 5.52 4.54 3.31 3.26 3.18 2.48 1.98 97.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2552 0.2192 0.2255 0.1959 0.1806 0.1743 0.17 30.94%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.07 0.83 0.81 0.62 0.41 0.35 0.34 -
P/RPS 0.18 0.16 0.16 0.12 0.08 0.07 0.07 87.15%
P/EPS 2.40 2.24 3.02 2.33 1.51 1.71 2.07 10.31%
EY 41.63 44.67 33.14 42.97 66.20 58.51 48.24 -9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.44 0.39 0.27 0.24 0.24 67.04%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 21/12/12 25/09/12 26/06/12 30/03/12 16/12/11 23/09/11 -
Price 0.91 0.82 0.86 0.63 0.63 0.38 0.34 -
P/RPS 0.15 0.15 0.17 0.12 0.12 0.07 0.07 65.82%
P/EPS 2.04 2.21 3.20 2.36 2.32 1.86 2.07 -0.96%
EY 48.95 45.22 31.21 42.29 43.08 53.89 48.24 0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.47 0.39 0.41 0.26 0.24 49.51%

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