[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2020 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
01-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -339.49%
YoY- -418.85%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 306,974 335,908 340,501 323,422 373,560 392,452 364,010 -10.69%
PBT 61,030 76,020 24,791 -3,962 9,992 14,240 12,329 189.04%
Tax -8,730 -11,440 -4,020 -3,312 -3,362 -3,772 -3,184 95.29%
NP 52,300 64,580 20,771 -7,274 6,630 10,468 9,145 218.11%
-
NP to SH 48,158 60,920 17,629 -8,329 3,478 7,816 6,014 297.73%
-
Tax Rate 14.30% 15.05% 16.22% - 33.65% 26.49% 25.83% -
Total Cost 254,674 271,328 319,730 330,697 366,930 381,984 354,865 -19.76%
-
Net Worth 265,722 262,092 246,272 223,523 228,701 230,256 228,051 10.67%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - 6,989 523 698 1,047 2,093 870 -
Div Payout % - 11.47% 2.97% 0.00% 30.12% 26.78% 14.47% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 265,722 262,092 246,272 223,523 228,701 230,256 228,051 10.67%
NOSH 184,349 182,810 181,290 180,990 180,990 180,977 180,350 1.46%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 17.04% 19.23% 6.10% -2.25% 1.77% 2.67% 2.51% -
ROE 18.12% 23.24% 7.16% -3.73% 1.52% 3.39% 2.64% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 174.44 192.25 194.95 185.21 213.98 224.98 209.10 -11.33%
EPS 27.36 34.88 10.09 -4.77 2.00 4.48 3.45 295.19%
DPS 0.00 4.00 0.30 0.40 0.60 1.20 0.50 -
NAPS 1.51 1.50 1.41 1.28 1.31 1.32 1.31 9.88%
Adjusted Per Share Value based on latest NOSH - 180,990
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 108.25 118.46 120.07 114.05 131.73 138.39 128.37 -10.69%
EPS 16.98 21.48 6.22 -2.94 1.23 2.76 2.12 297.79%
DPS 0.00 2.46 0.18 0.25 0.37 0.74 0.31 -
NAPS 0.937 0.9242 0.8685 0.7882 0.8065 0.812 0.8042 10.67%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.03 1.47 0.64 0.51 0.715 0.915 0.455 -
P/RPS 0.59 0.76 0.33 0.28 0.33 0.41 0.22 92.45%
P/EPS 3.76 4.22 6.34 -10.69 35.89 20.42 13.17 -56.47%
EY 26.57 23.72 15.77 -9.35 2.79 4.90 7.59 129.67%
DY 0.00 2.72 0.47 0.78 0.84 1.31 1.10 -
P/NAPS 0.68 0.98 0.45 0.40 0.55 0.69 0.35 55.38%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/03/21 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 -
Price 0.93 1.56 0.78 0.53 0.495 1.01 0.69 -
P/RPS 0.53 0.81 0.40 0.29 0.23 0.45 0.33 36.94%
P/EPS 3.40 4.47 7.73 -11.11 24.85 22.54 19.97 -69.11%
EY 29.43 22.35 12.94 -9.00 4.02 4.44 5.01 223.82%
DY 0.00 2.56 0.38 0.75 1.21 1.19 0.72 -
P/NAPS 0.62 1.04 0.55 0.41 0.38 0.77 0.53 10.96%

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