[TECHBASE] QoQ Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 32.6%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 151,051 66,560 235,545 160,241 113,346 49,300 189,498 -13.99%
PBT 15,390 5,218 19,404 12,721 9,911 4,145 10,568 28.39%
Tax -3,400 -618 -2,242 -495 -462 -135 268 -
NP 11,990 4,600 17,162 12,226 9,449 4,010 10,836 6.95%
-
NP to SH 10,599 3,879 15,449 11,016 8,308 3,419 9,961 4.21%
-
Tax Rate 22.09% 11.84% 11.55% 3.89% 4.66% 3.26% -2.54% -
Total Cost 139,061 61,960 218,383 148,015 103,897 45,290 178,662 -15.34%
-
Net Worth 74,104 73,705 35,761 78,159 76,849 66,019 67,909 5.97%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 74,104 73,705 35,761 78,159 76,849 66,019 67,909 5.97%
NOSH 74,104 80,249 36,867 36,867 37,305 36,882 37,109 58.37%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 7.94% 6.91% 7.29% 7.63% 8.34% 8.13% 5.72% -
ROE 14.30% 5.26% 43.20% 14.09% 10.81% 5.18% 14.67% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 203.84 90.30 638.90 434.64 303.83 133.67 510.65 -45.69%
EPS 10.11 5.26 20.95 29.88 22.27 9.27 27.02 -47.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.97 2.12 2.06 1.79 1.83 -33.08%
Adjusted Per Share Value based on latest NOSH - 36,843
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 53.27 23.47 83.06 56.51 39.97 17.39 66.82 -13.98%
EPS 3.74 1.37 5.45 3.88 2.93 1.21 3.51 4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2613 0.2599 0.1261 0.2756 0.271 0.2328 0.2395 5.96%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.04 1.12 1.94 1.32 1.07 0.83 0.81 -
P/RPS 0.51 1.24 0.30 0.30 0.35 0.62 0.16 116.13%
P/EPS 7.27 21.28 4.63 4.42 4.80 8.95 3.02 79.33%
EY 13.75 4.70 21.60 22.64 20.81 11.17 33.14 -44.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 2.00 0.62 0.52 0.46 0.44 77.16%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 25/09/12 -
Price 1.16 1.15 1.06 2.10 0.91 0.82 0.86 -
P/RPS 0.57 1.27 0.17 0.48 0.30 0.61 0.17 123.52%
P/EPS 8.11 21.85 2.53 7.03 4.09 8.85 3.20 85.57%
EY 12.33 4.58 39.53 14.23 24.47 11.30 31.21 -46.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.09 0.99 0.44 0.46 0.47 82.33%

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