[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2011 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 36.27%
YoY- 47.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 186,376 190,304 186,684 184,463 169,721 166,874 154,940 13.11%
PBT 11,457 11,366 8,420 5,723 4,680 3,438 1,384 309.74%
Tax -533 -500 -400 -305 -1,320 -1,550 -736 -19.37%
NP 10,924 10,866 8,020 5,418 3,360 1,888 648 558.59%
-
NP to SH 9,824 9,586 7,464 5,956 4,370 2,778 1,576 239.08%
-
Tax Rate 4.65% 4.40% 4.75% 5.33% 28.21% 45.08% 53.18% -
Total Cost 175,452 179,438 178,664 179,045 166,361 164,986 154,292 8.95%
-
Net Worth 59,003 54,393 52,481 51,207 48,805 46,664 45,966 18.12%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,003 54,393 52,481 51,207 48,805 46,664 45,966 18.12%
NOSH 36,876 35,320 36,445 36,317 36,422 36,456 36,481 0.72%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.86% 5.71% 4.30% 2.94% 1.98% 1.13% 0.42% -
ROE 16.65% 17.62% 14.22% 11.63% 8.96% 5.95% 3.43% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 505.40 538.79 512.23 507.92 465.98 457.73 424.71 12.30%
EPS 26.64 27.14 20.48 16.40 12.00 7.62 4.32 236.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.44 1.41 1.34 1.28 1.26 17.28%
Adjusted Per Share Value based on latest NOSH - 36,189
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 65.72 67.11 65.83 65.05 59.85 58.85 54.64 13.11%
EPS 3.46 3.38 2.63 2.10 1.54 0.98 0.56 237.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2081 0.1918 0.1851 0.1806 0.1721 0.1646 0.1621 18.13%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.62 0.41 0.35 0.34 0.33 0.31 0.36 -
P/RPS 0.12 0.08 0.07 0.07 0.07 0.07 0.08 31.06%
P/EPS 2.33 1.51 1.71 2.07 2.75 4.07 8.33 -57.26%
EY 42.97 66.20 58.51 48.24 36.36 24.58 12.00 134.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.24 0.24 0.25 0.24 0.29 21.85%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 30/03/12 16/12/11 23/09/11 27/06/11 28/03/11 23/12/10 -
Price 0.63 0.63 0.38 0.34 0.31 0.32 0.38 -
P/RPS 0.12 0.12 0.07 0.07 0.07 0.07 0.09 21.16%
P/EPS 2.36 2.32 1.86 2.07 2.58 4.20 8.80 -58.44%
EY 42.29 43.08 53.89 48.24 38.71 23.81 11.37 140.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.26 0.24 0.23 0.25 0.30 19.13%

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