[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 1.39%
YoY- 67.24%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 213,654 226,692 197,200 189,498 186,376 190,304 186,684 9.42%
PBT 16,961 19,822 16,580 10,568 11,457 11,366 8,420 59.56%
Tax -660 -924 -540 268 -533 -500 -400 39.67%
NP 16,301 18,898 16,040 10,836 10,924 10,866 8,020 60.52%
-
NP to SH 14,688 16,616 13,676 9,961 9,824 9,586 7,464 57.09%
-
Tax Rate 3.89% 4.66% 3.26% -2.54% 4.65% 4.40% 4.75% -
Total Cost 197,353 207,794 181,160 178,662 175,452 179,438 178,664 6.86%
-
Net Worth 78,159 76,849 66,019 67,909 59,003 54,393 52,481 30.44%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 78,159 76,849 66,019 67,909 59,003 54,393 52,481 30.44%
NOSH 36,867 37,305 36,882 37,109 36,876 35,320 36,445 0.77%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.63% 8.34% 8.13% 5.72% 5.86% 5.71% 4.30% -
ROE 18.79% 21.62% 20.72% 14.67% 16.65% 17.62% 14.22% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 579.52 607.66 534.67 510.65 505.40 538.79 512.23 8.58%
EPS 39.84 44.54 37.08 27.02 26.64 27.14 20.48 55.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.06 1.79 1.83 1.60 1.54 1.44 29.44%
Adjusted Per Share Value based on latest NOSH - 37,109
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 72.76 77.20 67.15 64.53 63.47 64.81 63.57 9.42%
EPS 5.00 5.66 4.66 3.39 3.35 3.26 2.54 57.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.2617 0.2248 0.2313 0.2009 0.1852 0.1787 30.46%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.32 1.07 0.83 0.81 0.62 0.41 0.35 -
P/RPS 0.23 0.18 0.16 0.16 0.12 0.08 0.07 121.17%
P/EPS 3.31 2.40 2.24 3.02 2.33 1.51 1.71 55.38%
EY 30.18 41.63 44.67 33.14 42.97 66.20 58.51 -35.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.46 0.44 0.39 0.27 0.24 88.38%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 26/03/13 21/12/12 25/09/12 26/06/12 30/03/12 16/12/11 -
Price 2.10 0.91 0.82 0.86 0.63 0.63 0.38 -
P/RPS 0.36 0.15 0.15 0.17 0.12 0.12 0.07 198.24%
P/EPS 5.27 2.04 2.21 3.20 2.36 2.32 1.86 100.35%
EY 18.97 48.95 45.22 31.21 42.29 43.08 53.89 -50.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.44 0.46 0.47 0.39 0.41 0.26 144.04%

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