[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 35.19%
YoY- 67.24%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 160,241 113,346 49,300 189,498 139,782 95,152 46,671 127.76%
PBT 12,721 9,911 4,145 10,568 8,593 5,683 2,105 232.14%
Tax -495 -462 -135 268 -400 -250 -100 190.73%
NP 12,226 9,449 4,010 10,836 8,193 5,433 2,005 234.13%
-
NP to SH 11,016 8,308 3,419 9,961 7,368 4,793 1,866 226.99%
-
Tax Rate 3.89% 4.66% 3.26% -2.54% 4.65% 4.40% 4.75% -
Total Cost 148,015 103,897 45,290 178,662 131,589 89,719 44,666 122.43%
-
Net Worth 78,159 76,849 66,019 67,909 59,003 54,393 52,481 30.44%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 78,159 76,849 66,019 67,909 59,003 54,393 52,481 30.44%
NOSH 36,867 37,305 36,882 37,109 36,876 35,320 36,445 0.77%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.63% 8.34% 8.13% 5.72% 5.86% 5.71% 4.30% -
ROE 14.09% 10.81% 5.18% 14.67% 12.49% 8.81% 3.56% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 434.64 303.83 133.67 510.65 379.05 269.40 128.06 126.01%
EPS 29.88 22.27 9.27 27.02 19.98 13.57 5.12 224.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.06 1.79 1.83 1.60 1.54 1.44 29.44%
Adjusted Per Share Value based on latest NOSH - 37,109
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 56.51 39.97 17.39 66.82 49.29 33.55 16.46 127.74%
EPS 3.88 2.93 1.21 3.51 2.60 1.69 0.66 226.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.271 0.2328 0.2395 0.2081 0.1918 0.1851 30.42%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.32 1.07 0.83 0.81 0.62 0.41 0.35 -
P/RPS 0.30 0.35 0.62 0.16 0.16 0.15 0.27 7.28%
P/EPS 4.42 4.80 8.95 3.02 3.10 3.02 6.84 -25.27%
EY 22.64 20.81 11.17 33.14 32.23 33.10 14.63 33.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.46 0.44 0.39 0.27 0.24 88.38%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 26/03/13 21/12/12 25/09/12 26/06/12 30/03/12 16/12/11 -
Price 2.10 0.91 0.82 0.86 0.63 0.63 0.38 -
P/RPS 0.48 0.30 0.61 0.17 0.17 0.23 0.30 36.83%
P/EPS 7.03 4.09 8.85 3.20 3.15 4.64 7.42 -3.53%
EY 14.23 24.47 11.30 31.21 31.71 21.54 13.47 3.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.44 0.46 0.47 0.39 0.41 0.26 144.04%

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