[TECHBASE] QoQ Cumulative Quarter Result on 31-Jan-2022 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 203.04%
YoY- -93.8%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 57,147 237,379 171,865 119,844 57,823 227,529 188,858 -54.82%
PBT 14,729 14,973 3,868 4,996 1,365 21,209 29,091 -36.39%
Tax -3,352 -5,651 -4,341 -3,219 -1,326 -3,925 -4,342 -15.80%
NP 11,377 9,322 -473 1,777 39 17,284 24,749 -40.35%
-
NP to SH 10,509 8,559 -255 1,494 493 16,861 23,504 -41.44%
-
Tax Rate 22.76% 37.74% 112.23% 64.43% 97.14% 18.51% 14.93% -
Total Cost 45,770 228,057 172,338 118,067 57,784 210,245 164,109 -57.21%
-
Net Worth 293,276 273,591 264,512 264,500 261,828 263,637 267,206 6.38%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - 804 801 - 801 - - -
Div Payout % - 9.40% 0.00% - 162.58% - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 293,276 273,591 264,512 264,500 261,828 263,637 267,206 6.38%
NOSH 276,727 276,727 276,727 276,570 276,570 276,570 184,349 31.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 19.91% 3.93% -0.28% 1.48% 0.07% 7.60% 13.10% -
ROE 3.58% 3.13% -0.10% 0.56% 0.19% 6.40% 8.80% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 20.85 88.50 64.32 44.86 21.64 85.44 106.72 -66.22%
EPS 3.83 3.19 -0.10 0.56 0.18 6.33 13.28 -56.24%
DPS 0.00 0.30 0.30 0.00 0.30 0.00 0.00 -
NAPS 1.07 1.02 0.99 0.99 0.98 0.99 1.51 -20.46%
Adjusted Per Share Value based on latest NOSH - 276,570
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 20.18 83.80 60.68 42.31 20.41 80.33 66.67 -54.82%
EPS 3.71 3.02 -0.09 0.53 0.17 5.95 8.30 -41.45%
DPS 0.00 0.28 0.28 0.00 0.28 0.00 0.00 -
NAPS 1.0354 0.9659 0.9338 0.9338 0.9244 0.9307 0.9434 6.38%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.41 0.405 0.545 0.405 0.45 0.455 1.16 -
P/RPS 1.97 0.46 0.85 0.90 2.08 0.53 1.09 48.21%
P/EPS 10.69 12.69 -571.04 72.43 243.87 7.19 8.73 14.41%
EY 9.35 7.88 -0.18 1.38 0.41 13.92 11.45 -12.60%
DY 0.00 0.74 0.55 0.00 0.67 0.00 0.00 -
P/NAPS 0.38 0.40 0.55 0.41 0.46 0.46 0.77 -37.47%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 30/12/22 29/09/22 23/06/22 28/03/22 23/12/21 29/09/21 23/07/21 -
Price 0.455 0.42 0.395 0.69 0.43 0.44 0.55 -
P/RPS 2.18 0.47 0.61 1.54 1.99 0.51 0.52 159.31%
P/EPS 11.87 13.16 -413.87 123.39 233.03 6.95 4.14 101.43%
EY 8.43 7.60 -0.24 0.81 0.43 14.39 24.15 -50.32%
DY 0.00 0.71 0.76 0.00 0.70 0.00 0.00 -
P/NAPS 0.43 0.41 0.40 0.70 0.44 0.44 0.36 12.53%

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