[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -34.93%
YoY- 476.24%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 239,688 231,292 227,529 251,810 306,974 335,908 340,501 -20.81%
PBT 9,992 5,460 21,209 38,788 61,030 76,020 24,791 -45.34%
Tax -6,438 -5,304 -3,925 -5,789 -8,730 -11,440 -4,020 36.76%
NP 3,554 156 17,284 32,998 52,300 64,580 20,771 -69.08%
-
NP to SH 2,988 1,972 16,861 31,338 48,158 60,920 17,629 -69.27%
-
Tax Rate 64.43% 97.14% 18.51% 14.92% 14.30% 15.05% 16.22% -
Total Cost 236,134 231,136 210,245 218,812 254,674 271,328 319,730 -18.24%
-
Net Worth 264,500 261,828 263,637 267,206 265,722 262,092 246,272 4.86%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - 3,206 - - - 6,989 523 -
Div Payout % - 162.58% - - - 11.47% 2.97% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 264,500 261,828 263,637 267,206 265,722 262,092 246,272 4.86%
NOSH 276,570 276,570 276,570 184,349 184,349 182,810 181,290 32.41%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 1.48% 0.07% 7.60% 13.10% 17.04% 19.23% 6.10% -
ROE 1.13% 0.75% 6.40% 11.73% 18.12% 23.24% 7.16% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 89.71 86.57 85.44 142.30 174.44 192.25 194.95 -40.31%
EPS 1.12 0.72 6.33 17.71 27.36 34.88 10.09 -76.81%
DPS 0.00 1.20 0.00 0.00 0.00 4.00 0.30 -
NAPS 0.99 0.98 0.99 1.51 1.51 1.50 1.41 -20.95%
Adjusted Per Share Value based on latest NOSH - 184,349
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 84.52 81.56 80.24 88.80 108.25 118.46 120.07 -20.81%
EPS 1.05 0.70 5.95 11.05 16.98 21.48 6.22 -69.35%
DPS 0.00 1.13 0.00 0.00 0.00 2.46 0.18 -
NAPS 0.9327 0.9233 0.9297 0.9423 0.937 0.9242 0.8685 4.85%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.405 0.45 0.455 1.16 1.03 1.47 0.64 -
P/RPS 0.45 0.52 0.53 0.82 0.59 0.76 0.33 22.90%
P/EPS 36.21 60.97 7.19 6.55 3.76 4.22 6.34 218.50%
EY 2.76 1.64 13.92 15.27 26.57 23.72 15.77 -68.61%
DY 0.00 2.67 0.00 0.00 0.00 2.72 0.47 -
P/NAPS 0.41 0.46 0.46 0.77 0.68 0.98 0.45 -6.00%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 28/03/22 23/12/21 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 -
Price 0.69 0.43 0.44 0.55 0.93 1.56 0.78 -
P/RPS 0.77 0.50 0.51 0.39 0.53 0.81 0.40 54.56%
P/EPS 61.70 58.26 6.95 3.11 3.40 4.47 7.73 297.88%
EY 1.62 1.72 14.39 32.20 29.43 22.35 12.94 -74.87%
DY 0.00 2.79 0.00 0.00 0.00 2.56 0.38 -
P/NAPS 0.70 0.44 0.44 0.36 0.62 1.04 0.55 17.39%

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