[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2021 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -46.2%
YoY- -4.36%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 229,153 239,688 231,292 227,529 251,810 306,974 335,908 -22.55%
PBT 5,157 9,992 5,460 21,209 38,788 61,030 76,020 -83.44%
Tax -5,787 -6,438 -5,304 -3,925 -5,789 -8,730 -11,440 -36.59%
NP -630 3,554 156 17,284 32,998 52,300 64,580 -
-
NP to SH -340 2,988 1,972 16,861 31,338 48,158 60,920 -
-
Tax Rate 112.22% 64.43% 97.14% 18.51% 14.92% 14.30% 15.05% -
Total Cost 229,783 236,134 231,136 210,245 218,812 254,674 271,328 -10.51%
-
Net Worth 264,512 264,500 261,828 263,637 267,206 265,722 262,092 0.61%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 1,068 - 3,206 - - - 6,989 -71.51%
Div Payout % 0.00% - 162.58% - - - 11.47% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 264,512 264,500 261,828 263,637 267,206 265,722 262,092 0.61%
NOSH 276,727 276,570 276,570 276,570 184,349 184,349 182,810 31.93%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin -0.28% 1.48% 0.07% 7.60% 13.10% 17.04% 19.23% -
ROE -0.13% 1.13% 0.75% 6.40% 11.73% 18.12% 23.24% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 85.77 89.71 86.57 85.44 142.30 174.44 192.25 -41.69%
EPS -0.13 1.12 0.72 6.33 17.71 27.36 34.88 -
DPS 0.40 0.00 1.20 0.00 0.00 0.00 4.00 -78.54%
NAPS 0.99 0.99 0.98 0.99 1.51 1.51 1.50 -24.25%
Adjusted Per Share Value based on latest NOSH - 276,570
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 80.81 84.52 81.56 80.24 88.80 108.25 118.46 -22.56%
EPS -0.12 1.05 0.70 5.95 11.05 16.98 21.48 -
DPS 0.38 0.00 1.13 0.00 0.00 0.00 2.46 -71.30%
NAPS 0.9328 0.9327 0.9233 0.9297 0.9423 0.937 0.9242 0.62%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.545 0.405 0.45 0.455 1.16 1.03 1.47 -
P/RPS 0.64 0.45 0.52 0.53 0.82 0.59 0.76 -10.85%
P/EPS -428.28 36.21 60.97 7.19 6.55 3.76 4.22 -
EY -0.23 2.76 1.64 13.92 15.27 26.57 23.72 -
DY 0.73 0.00 2.67 0.00 0.00 0.00 2.72 -58.49%
P/NAPS 0.55 0.41 0.46 0.46 0.77 0.68 0.98 -32.03%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 23/06/22 28/03/22 23/12/21 29/09/21 23/07/21 29/03/21 16/12/20 -
Price 0.395 0.69 0.43 0.44 0.55 0.93 1.56 -
P/RPS 0.46 0.77 0.50 0.51 0.39 0.53 0.81 -31.49%
P/EPS -310.40 61.70 58.26 6.95 3.11 3.40 4.47 -
EY -0.32 1.62 1.72 14.39 32.20 29.43 22.35 -
DY 1.01 0.00 2.79 0.00 0.00 0.00 2.56 -46.29%
P/NAPS 0.40 0.70 0.44 0.44 0.36 0.62 1.04 -47.20%

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