[TECHBASE] QoQ Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 37.3%
YoY- 83.23%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 235,545 213,654 226,692 197,200 189,498 186,376 190,304 15.29%
PBT 19,404 16,961 19,822 16,580 10,568 11,457 11,366 42.88%
Tax -2,242 -660 -924 -540 268 -533 -500 172.17%
NP 17,162 16,301 18,898 16,040 10,836 10,924 10,866 35.66%
-
NP to SH 15,449 14,688 16,616 13,676 9,961 9,824 9,586 37.49%
-
Tax Rate 11.55% 3.89% 4.66% 3.26% -2.54% 4.65% 4.40% -
Total Cost 218,383 197,353 207,794 181,160 178,662 175,452 179,438 14.00%
-
Net Worth 35,761 78,159 76,849 66,019 67,909 59,003 54,393 -24.40%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 35,761 78,159 76,849 66,019 67,909 59,003 54,393 -24.40%
NOSH 36,867 36,867 37,305 36,882 37,109 36,876 35,320 2.90%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 7.29% 7.63% 8.34% 8.13% 5.72% 5.86% 5.71% -
ROE 43.20% 18.79% 21.62% 20.72% 14.67% 16.65% 17.62% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 638.90 579.52 607.66 534.67 510.65 505.40 538.79 12.04%
EPS 20.95 39.84 44.54 37.08 27.02 26.64 27.14 -15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 2.12 2.06 1.79 1.83 1.60 1.54 -26.54%
Adjusted Per Share Value based on latest NOSH - 36,882
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 78.21 70.94 75.27 65.48 62.92 61.88 63.19 15.29%
EPS 5.13 4.88 5.52 4.54 3.31 3.26 3.18 37.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.2595 0.2552 0.2192 0.2255 0.1959 0.1806 -24.42%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.94 1.32 1.07 0.83 0.81 0.62 0.41 -
P/RPS 0.30 0.23 0.18 0.16 0.16 0.12 0.08 141.56%
P/EPS 4.63 3.31 2.40 2.24 3.02 2.33 1.51 111.20%
EY 21.60 30.18 41.63 44.67 33.14 42.97 66.20 -52.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.62 0.52 0.46 0.44 0.39 0.27 280.45%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 24/06/13 26/03/13 21/12/12 25/09/12 26/06/12 30/03/12 -
Price 1.06 2.10 0.91 0.82 0.86 0.63 0.63 -
P/RPS 0.17 0.36 0.15 0.15 0.17 0.12 0.12 26.16%
P/EPS 2.53 5.27 2.04 2.21 3.20 2.36 2.32 5.95%
EY 39.53 18.97 48.95 45.22 31.21 42.29 43.08 -5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.99 0.44 0.46 0.47 0.39 0.41 92.02%

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