[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -11.6%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 302,102 266,240 235,545 213,654 226,692 197,200 189,498 36.35%
PBT 30,780 20,872 19,404 16,961 19,822 16,580 10,568 103.55%
Tax -6,800 -2,472 -2,242 -660 -924 -540 268 -
NP 23,980 18,400 17,162 16,301 18,898 16,040 10,836 69.57%
-
NP to SH 21,198 15,516 15,449 14,688 16,616 13,676 9,961 65.22%
-
Tax Rate 22.09% 11.84% 11.55% 3.89% 4.66% 3.26% -2.54% -
Total Cost 278,122 247,840 218,383 197,353 207,794 181,160 178,662 34.21%
-
Net Worth 74,104 73,705 35,761 78,159 76,849 66,019 67,909 5.97%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 74,104 73,705 35,761 78,159 76,849 66,019 67,909 5.97%
NOSH 74,104 80,249 36,867 36,867 37,305 36,882 37,109 58.37%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 7.94% 6.91% 7.29% 7.63% 8.34% 8.13% 5.72% -
ROE 28.61% 21.05% 43.20% 18.79% 21.62% 20.72% 14.67% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 407.67 361.22 638.90 579.52 607.66 534.67 510.65 -13.90%
EPS 20.22 21.04 20.95 39.84 44.54 37.08 27.02 -17.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.97 2.12 2.06 1.79 1.83 -33.08%
Adjusted Per Share Value based on latest NOSH - 36,843
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 106.53 93.89 83.06 75.34 79.94 69.54 66.82 36.35%
EPS 7.48 5.47 5.45 5.18 5.86 4.82 3.51 65.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2613 0.2599 0.1261 0.2756 0.271 0.2328 0.2395 5.96%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.04 1.12 1.94 1.32 1.07 0.83 0.81 -
P/RPS 0.26 0.31 0.30 0.23 0.18 0.16 0.16 38.09%
P/EPS 3.64 5.32 4.63 3.31 2.40 2.24 3.02 13.21%
EY 27.51 18.80 21.60 30.18 41.63 44.67 33.14 -11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 2.00 0.62 0.52 0.46 0.44 77.16%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 25/09/12 -
Price 1.16 1.15 1.06 2.10 0.91 0.82 0.86 -
P/RPS 0.28 0.32 0.17 0.36 0.15 0.15 0.17 39.34%
P/EPS 4.06 5.46 2.53 5.27 2.04 2.21 3.20 17.14%
EY 24.66 18.31 39.53 18.97 48.95 45.22 31.21 -14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.09 0.99 0.44 0.46 0.47 82.33%

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