[TECHBASE] QoQ Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 36.62%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 318,812 294,113 272,528 302,102 266,240 235,545 213,654 30.48%
PBT 28,276 24,173 22,668 30,780 20,872 19,404 16,961 40.46%
Tax -3,944 -3,372 -3,413 -6,800 -2,472 -2,242 -660 228.23%
NP 24,332 20,801 19,254 23,980 18,400 17,162 16,301 30.51%
-
NP to SH 21,600 18,487 17,114 21,198 15,516 15,449 14,688 29.22%
-
Tax Rate 13.95% 13.95% 15.06% 22.09% 11.84% 11.55% 3.89% -
Total Cost 294,480 273,312 253,273 278,122 247,840 218,383 197,353 30.48%
-
Net Worth 96,050 63,389 74,338 74,104 73,705 35,761 78,159 14.68%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 96,050 63,389 74,338 74,104 73,705 35,761 78,159 14.68%
NOSH 75,630 74,576 74,338 74,104 80,249 36,867 36,867 61.23%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.63% 7.07% 7.07% 7.94% 6.91% 7.29% 7.63% -
ROE 22.49% 29.16% 23.02% 28.61% 21.05% 43.20% 18.79% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 421.54 394.38 366.60 407.67 361.22 638.90 579.52 -19.07%
EPS 28.56 17.55 16.28 20.22 21.04 20.95 39.84 -19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 0.85 1.00 1.00 1.00 0.97 2.12 -28.87%
Adjusted Per Share Value based on latest NOSH - 74,090
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 108.57 100.16 92.81 102.88 90.67 80.21 72.76 30.48%
EPS 7.36 6.30 5.83 7.22 5.28 5.26 5.00 29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3271 0.2159 0.2532 0.2524 0.251 0.1218 0.2662 14.67%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.68 1.52 1.40 1.04 1.12 1.94 1.32 -
P/RPS 0.40 0.39 0.38 0.26 0.31 0.30 0.23 44.47%
P/EPS 5.88 6.13 6.08 3.64 5.32 4.63 3.31 46.52%
EY 17.00 16.31 16.44 27.51 18.80 21.60 30.18 -31.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.79 1.40 1.04 1.12 2.00 0.62 65.26%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 -
Price 1.69 1.63 1.81 1.16 1.15 1.06 2.10 -
P/RPS 0.40 0.41 0.49 0.28 0.32 0.17 0.36 7.25%
P/EPS 5.92 6.58 7.86 4.06 5.46 2.53 5.27 8.03%
EY 16.90 15.21 12.72 24.66 18.31 39.53 18.97 -7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.92 1.81 1.16 1.15 1.09 0.99 21.68%

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