[TECHBASE] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 28.43%
YoY- 245.07%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 197,200 189,498 186,376 190,304 186,684 184,463 169,721 10.47%
PBT 16,580 10,568 11,457 11,366 8,420 5,723 4,680 131.50%
Tax -540 268 -533 -500 -400 -305 -1,320 -44.74%
NP 16,040 10,836 10,924 10,866 8,020 5,418 3,360 182.17%
-
NP to SH 13,676 9,961 9,824 9,586 7,464 5,956 4,370 113.21%
-
Tax Rate 3.26% -2.54% 4.65% 4.40% 4.75% 5.33% 28.21% -
Total Cost 181,160 178,662 175,452 179,438 178,664 179,045 166,361 5.81%
-
Net Worth 66,019 67,909 59,003 54,393 52,481 51,207 48,805 22.20%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 66,019 67,909 59,003 54,393 52,481 51,207 48,805 22.20%
NOSH 36,882 37,109 36,876 35,320 36,445 36,317 36,422 0.83%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 8.13% 5.72% 5.86% 5.71% 4.30% 2.94% 1.98% -
ROE 20.72% 14.67% 16.65% 17.62% 14.22% 11.63% 8.96% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 534.67 510.65 505.40 538.79 512.23 507.92 465.98 9.55%
EPS 37.08 27.02 26.64 27.14 20.48 16.40 12.00 111.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.83 1.60 1.54 1.44 1.41 1.34 21.18%
Adjusted Per Share Value based on latest NOSH - 36,405
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 65.76 63.19 62.15 63.46 62.26 61.52 56.60 10.46%
EPS 4.56 3.32 3.28 3.20 2.49 1.99 1.46 112.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2202 0.2265 0.1968 0.1814 0.175 0.1708 0.1628 22.19%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.83 0.81 0.62 0.41 0.35 0.34 0.33 -
P/RPS 0.16 0.16 0.12 0.08 0.07 0.07 0.07 73.08%
P/EPS 2.24 3.02 2.33 1.51 1.71 2.07 2.75 -12.72%
EY 44.67 33.14 42.97 66.20 58.51 48.24 36.36 14.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.39 0.27 0.24 0.24 0.25 49.87%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/12/12 25/09/12 26/06/12 30/03/12 16/12/11 23/09/11 27/06/11 -
Price 0.82 0.86 0.63 0.63 0.38 0.34 0.31 -
P/RPS 0.15 0.17 0.12 0.12 0.07 0.07 0.07 65.82%
P/EPS 2.21 3.20 2.36 2.32 1.86 2.07 2.58 -9.76%
EY 45.22 31.21 42.29 43.08 53.89 48.24 38.71 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.39 0.41 0.26 0.24 0.23 58.40%

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