[TECHBASE] QoQ Cumulative Quarter Result on 31-Jan-2013 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 143.0%
YoY- 73.34%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 66,560 235,545 160,241 113,346 49,300 189,498 139,782 -38.93%
PBT 5,218 19,404 12,721 9,911 4,145 10,568 8,593 -28.22%
Tax -618 -2,242 -495 -462 -135 268 -400 33.53%
NP 4,600 17,162 12,226 9,449 4,010 10,836 8,193 -31.87%
-
NP to SH 3,879 15,449 11,016 8,308 3,419 9,961 7,368 -34.72%
-
Tax Rate 11.84% 11.55% 3.89% 4.66% 3.26% -2.54% 4.65% -
Total Cost 61,960 218,383 148,015 103,897 45,290 178,662 131,589 -39.39%
-
Net Worth 73,705 35,761 78,159 76,849 66,019 67,909 59,003 15.94%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 73,705 35,761 78,159 76,849 66,019 67,909 59,003 15.94%
NOSH 80,249 36,867 36,867 37,305 36,882 37,109 36,876 67.69%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 6.91% 7.29% 7.63% 8.34% 8.13% 5.72% 5.86% -
ROE 5.26% 43.20% 14.09% 10.81% 5.18% 14.67% 12.49% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 90.30 638.90 434.64 303.83 133.67 510.65 379.05 -61.47%
EPS 5.26 20.95 29.88 22.27 9.27 27.02 19.98 -58.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 2.12 2.06 1.79 1.83 1.60 -26.83%
Adjusted Per Share Value based on latest NOSH - 35,021
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 22.10 78.21 53.21 37.63 16.37 62.92 46.41 -38.93%
EPS 1.29 5.13 3.66 2.76 1.14 3.31 2.45 -34.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2447 0.1187 0.2595 0.2552 0.2192 0.2255 0.1959 15.93%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.12 1.94 1.32 1.07 0.83 0.81 0.62 -
P/RPS 1.24 0.30 0.30 0.35 0.62 0.16 0.16 290.16%
P/EPS 21.28 4.63 4.42 4.80 8.95 3.02 3.10 259.92%
EY 4.70 21.60 22.64 20.81 11.17 33.14 32.23 -72.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.00 0.62 0.52 0.46 0.44 0.39 101.65%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 25/09/12 26/06/12 -
Price 1.15 1.06 2.10 0.91 0.82 0.86 0.63 -
P/RPS 1.27 0.17 0.48 0.30 0.61 0.17 0.17 280.75%
P/EPS 21.85 2.53 7.03 4.09 8.85 3.20 3.15 262.43%
EY 4.58 39.53 14.23 24.47 11.30 31.21 31.71 -72.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 0.99 0.44 0.46 0.47 0.39 105.22%

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