[TECHBASE] QoQ Annualized Quarter Result on 31-Jan-2021 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- -20.95%
YoY- 1284.65%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 231,292 227,529 251,810 306,974 335,908 340,501 323,422 -19.98%
PBT 5,460 21,209 38,788 61,030 76,020 24,791 -3,962 -
Tax -5,304 -3,925 -5,789 -8,730 -11,440 -4,020 -3,312 36.76%
NP 156 17,284 32,998 52,300 64,580 20,771 -7,274 -
-
NP to SH 1,972 16,861 31,338 48,158 60,920 17,629 -8,329 -
-
Tax Rate 97.14% 18.51% 14.92% 14.30% 15.05% 16.22% - -
Total Cost 231,136 210,245 218,812 254,674 271,328 319,730 330,697 -21.19%
-
Net Worth 261,828 263,637 267,206 265,722 262,092 246,272 223,523 11.08%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 3,206 - - - 6,989 523 698 175.54%
Div Payout % 162.58% - - - 11.47% 2.97% 0.00% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 261,828 263,637 267,206 265,722 262,092 246,272 223,523 11.08%
NOSH 276,570 276,570 184,349 184,349 182,810 181,290 180,990 32.56%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 0.07% 7.60% 13.10% 17.04% 19.23% 6.10% -2.25% -
ROE 0.75% 6.40% 11.73% 18.12% 23.24% 7.16% -3.73% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 86.57 85.44 142.30 174.44 192.25 194.95 185.21 -39.68%
EPS 0.72 6.33 17.71 27.36 34.88 10.09 -4.77 -
DPS 1.20 0.00 0.00 0.00 4.00 0.30 0.40 107.59%
NAPS 0.98 0.99 1.51 1.51 1.50 1.41 1.28 -16.26%
Adjusted Per Share Value based on latest NOSH - 184,349
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 81.56 80.24 88.80 108.25 118.46 120.07 114.05 -19.98%
EPS 0.70 5.95 11.05 16.98 21.48 6.22 -2.94 -
DPS 1.13 0.00 0.00 0.00 2.46 0.18 0.25 172.62%
NAPS 0.9233 0.9297 0.9423 0.937 0.9242 0.8685 0.7882 11.09%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.45 0.455 1.16 1.03 1.47 0.64 0.51 -
P/RPS 0.52 0.53 0.82 0.59 0.76 0.33 0.28 50.91%
P/EPS 60.97 7.19 6.55 3.76 4.22 6.34 -10.69 -
EY 1.64 13.92 15.27 26.57 23.72 15.77 -9.35 -
DY 2.67 0.00 0.00 0.00 2.72 0.47 0.78 126.62%
P/NAPS 0.46 0.46 0.77 0.68 0.98 0.45 0.40 9.73%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 23/12/21 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 01/07/20 -
Price 0.43 0.44 0.55 0.93 1.56 0.78 0.53 -
P/RPS 0.50 0.51 0.39 0.53 0.81 0.40 0.29 43.64%
P/EPS 58.26 6.95 3.11 3.40 4.47 7.73 -11.11 -
EY 1.72 14.39 32.20 29.43 22.35 12.94 -9.00 -
DY 2.79 0.00 0.00 0.00 2.56 0.38 0.75 139.50%
P/NAPS 0.44 0.44 0.36 0.62 1.04 0.55 0.41 4.80%

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