[TECHBASE] QoQ Cumulative Quarter Result on 31-Jan-2014 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 173.24%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 79,703 294,113 204,396 151,051 66,560 235,545 160,241 -37.14%
PBT 7,069 24,173 17,001 15,390 5,218 19,404 12,721 -32.33%
Tax -986 -3,372 -2,560 -3,400 -618 -2,242 -495 58.11%
NP 6,083 20,801 14,441 11,990 4,600 17,162 12,226 -37.13%
-
NP to SH 5,400 18,487 12,836 10,599 3,879 15,449 11,016 -37.74%
-
Tax Rate 13.95% 13.95% 15.06% 22.09% 11.84% 11.55% 3.89% -
Total Cost 73,620 273,312 189,955 139,061 61,960 218,383 148,015 -37.14%
-
Net Worth 96,050 63,389 74,338 74,104 73,705 35,761 78,159 14.68%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 96,050 63,389 74,338 74,104 73,705 35,761 78,159 14.68%
NOSH 75,630 74,576 74,338 74,104 80,249 36,867 36,867 61.23%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.63% 7.07% 7.07% 7.94% 6.91% 7.29% 7.63% -
ROE 5.62% 29.16% 17.27% 14.30% 5.26% 43.20% 14.09% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 105.39 394.38 274.95 203.84 90.30 638.90 434.64 -61.01%
EPS 7.14 17.55 12.21 10.11 5.26 20.95 29.88 -61.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 0.85 1.00 1.00 1.00 0.97 2.12 -28.87%
Adjusted Per Share Value based on latest NOSH - 74,090
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 26.46 97.66 67.87 50.15 22.10 78.21 53.21 -37.15%
EPS 1.79 6.14 4.26 3.52 1.29 5.13 3.66 -37.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3189 0.2105 0.2468 0.2461 0.2447 0.1187 0.2595 14.68%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.68 1.52 1.40 1.04 1.12 1.94 1.32 -
P/RPS 1.59 0.39 0.51 0.51 1.24 0.30 0.30 203.06%
P/EPS 23.53 6.13 8.11 7.27 21.28 4.63 4.42 203.95%
EY 4.25 16.31 12.33 13.75 4.70 21.60 22.64 -67.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.79 1.40 1.04 1.12 2.00 0.62 65.26%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 -
Price 1.69 1.63 1.81 1.16 1.15 1.06 2.10 -
P/RPS 1.60 0.41 0.66 0.57 1.27 0.17 0.48 122.65%
P/EPS 23.67 6.58 10.48 8.11 21.85 2.53 7.03 124.14%
EY 4.22 15.21 9.54 12.33 4.58 39.53 14.23 -55.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.92 1.81 1.16 1.15 1.09 0.99 21.68%

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