[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 40.24%
YoY- 55.09%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 204,396 151,051 66,560 235,545 160,241 113,346 49,300 158.75%
PBT 17,001 15,390 5,218 19,404 12,721 9,911 4,145 156.89%
Tax -2,560 -3,400 -618 -2,242 -495 -462 -135 614.95%
NP 14,441 11,990 4,600 17,162 12,226 9,449 4,010 135.49%
-
NP to SH 12,836 10,599 3,879 15,449 11,016 8,308 3,419 142.14%
-
Tax Rate 15.06% 22.09% 11.84% 11.55% 3.89% 4.66% 3.26% -
Total Cost 189,955 139,061 61,960 218,383 148,015 103,897 45,290 160.75%
-
Net Worth 74,338 74,104 73,705 35,761 78,159 76,849 66,019 8.25%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 74,338 74,104 73,705 35,761 78,159 76,849 66,019 8.25%
NOSH 74,338 74,104 80,249 36,867 36,867 37,305 36,882 59.76%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 7.07% 7.94% 6.91% 7.29% 7.63% 8.34% 8.13% -
ROE 17.27% 14.30% 5.26% 43.20% 14.09% 10.81% 5.18% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 274.95 203.84 90.30 638.90 434.64 303.83 133.67 61.95%
EPS 12.21 10.11 5.26 20.95 29.88 22.27 9.27 20.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.97 2.12 2.06 1.79 -32.24%
Adjusted Per Share Value based on latest NOSH - 36,866
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 72.08 53.27 23.47 83.06 56.51 39.97 17.39 158.70%
EPS 4.53 3.74 1.37 5.45 3.88 2.93 1.21 141.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2621 0.2613 0.2599 0.1261 0.2756 0.271 0.2328 8.24%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.40 1.04 1.12 1.94 1.32 1.07 0.83 -
P/RPS 0.51 0.51 1.24 0.30 0.30 0.35 0.62 -12.23%
P/EPS 8.11 7.27 21.28 4.63 4.42 4.80 8.95 -6.37%
EY 12.33 13.75 4.70 21.60 22.64 20.81 11.17 6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.04 1.12 2.00 0.62 0.52 0.46 110.44%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 -
Price 1.81 1.16 1.15 1.06 2.10 0.91 0.82 -
P/RPS 0.66 0.57 1.27 0.17 0.48 0.30 0.61 5.40%
P/EPS 10.48 8.11 21.85 2.53 7.03 4.09 8.85 11.96%
EY 9.54 12.33 4.58 39.53 14.23 24.47 11.30 -10.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.16 1.15 1.09 0.99 0.44 0.46 149.86%

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