[TECHBASE] QoQ Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 21.5%
YoY- 73.34%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 266,240 235,545 213,654 226,692 197,200 189,498 186,376 26.75%
PBT 20,872 19,404 16,961 19,822 16,580 10,568 11,457 49.00%
Tax -2,472 -2,242 -660 -924 -540 268 -533 177.33%
NP 18,400 17,162 16,301 18,898 16,040 10,836 10,924 41.43%
-
NP to SH 15,516 15,449 14,688 16,616 13,676 9,961 9,824 35.50%
-
Tax Rate 11.84% 11.55% 3.89% 4.66% 3.26% -2.54% 4.65% -
Total Cost 247,840 218,383 197,353 207,794 181,160 178,662 175,452 25.81%
-
Net Worth 73,705 35,761 78,159 76,849 66,019 67,909 59,003 15.94%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 73,705 35,761 78,159 76,849 66,019 67,909 59,003 15.94%
NOSH 80,249 36,867 36,867 37,305 36,882 37,109 36,876 67.69%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 6.91% 7.29% 7.63% 8.34% 8.13% 5.72% 5.86% -
ROE 21.05% 43.20% 18.79% 21.62% 20.72% 14.67% 16.65% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 361.22 638.90 579.52 607.66 534.67 510.65 505.40 -20.01%
EPS 21.04 20.95 39.84 44.54 37.08 27.02 26.64 -14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 2.12 2.06 1.79 1.83 1.60 -26.83%
Adjusted Per Share Value based on latest NOSH - 35,021
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 90.67 80.21 72.76 77.20 67.15 64.53 63.47 26.75%
EPS 5.28 5.26 5.00 5.66 4.66 3.39 3.35 35.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.251 0.1218 0.2662 0.2617 0.2248 0.2313 0.2009 15.95%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.12 1.94 1.32 1.07 0.83 0.81 0.62 -
P/RPS 0.31 0.30 0.23 0.18 0.16 0.16 0.12 87.94%
P/EPS 5.32 4.63 3.31 2.40 2.24 3.02 2.33 73.13%
EY 18.80 21.60 30.18 41.63 44.67 33.14 42.97 -42.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.00 0.62 0.52 0.46 0.44 0.39 101.65%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 25/09/12 26/06/12 -
Price 1.15 1.06 2.10 0.91 0.82 0.86 0.63 -
P/RPS 0.32 0.17 0.36 0.15 0.15 0.17 0.12 91.95%
P/EPS 5.46 2.53 5.27 2.04 2.21 3.20 2.36 74.65%
EY 18.31 39.53 18.97 48.95 45.22 31.21 42.29 -42.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 0.99 0.44 0.46 0.47 0.39 105.22%

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