[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2020 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- 382.2%
YoY- 193.13%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 188,858 153,487 83,977 340,501 242,567 186,780 98,113 54.80%
PBT 29,091 30,515 19,005 24,791 -2,972 4,996 3,560 306.22%
Tax -4,342 -4,365 -2,860 -4,020 -2,484 -1,681 -943 177.02%
NP 24,749 26,150 16,145 20,771 -5,456 3,315 2,617 347.81%
-
NP to SH 23,504 24,079 15,230 17,629 -6,247 1,739 1,954 425.77%
-
Tax Rate 14.93% 14.30% 15.05% 16.22% - 33.65% 26.49% -
Total Cost 164,109 127,337 67,832 319,730 248,023 183,465 95,496 43.51%
-
Net Worth 267,206 265,722 262,092 246,272 223,523 228,701 230,256 10.44%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - 1,747 523 523 523 523 -
Div Payout % - - 11.47% 2.97% 0.00% 30.12% 26.78% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 267,206 265,722 262,092 246,272 223,523 228,701 230,256 10.44%
NOSH 184,349 184,349 182,810 181,290 180,990 180,990 180,977 1.23%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 13.10% 17.04% 19.23% 6.10% -2.25% 1.77% 2.67% -
ROE 8.80% 9.06% 5.81% 7.16% -2.79% 0.76% 0.85% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 106.72 87.22 48.06 194.95 138.90 106.99 56.25 53.31%
EPS 13.28 13.68 8.72 10.09 -3.58 1.00 1.12 420.76%
DPS 0.00 0.00 1.00 0.30 0.30 0.30 0.30 -
NAPS 1.51 1.51 1.50 1.41 1.28 1.31 1.32 9.38%
Adjusted Per Share Value based on latest NOSH - 181,290
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 66.60 54.13 29.61 120.07 85.54 65.87 34.60 54.80%
EPS 8.29 8.49 5.37 6.22 -2.20 0.61 0.69 425.36%
DPS 0.00 0.00 0.62 0.18 0.18 0.18 0.18 -
NAPS 0.9423 0.937 0.9242 0.8685 0.7882 0.8065 0.812 10.44%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.16 1.03 1.47 0.64 0.51 0.715 0.915 -
P/RPS 1.09 1.18 3.06 0.33 0.37 0.67 1.63 -23.54%
P/EPS 8.73 7.53 16.86 6.34 -14.26 71.78 81.68 -77.50%
EY 11.45 13.28 5.93 15.77 -7.01 1.39 1.22 345.54%
DY 0.00 0.00 0.68 0.47 0.59 0.42 0.33 -
P/NAPS 0.77 0.68 0.98 0.45 0.40 0.55 0.69 7.59%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 23/07/21 29/03/21 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 -
Price 0.55 0.93 1.56 0.78 0.53 0.495 1.01 -
P/RPS 0.52 1.07 3.25 0.40 0.38 0.46 1.80 -56.33%
P/EPS 4.14 6.80 17.90 7.73 -14.82 49.69 90.16 -87.20%
EY 24.15 14.71 5.59 12.94 -6.75 2.01 1.11 680.80%
DY 0.00 0.00 0.64 0.38 0.57 0.61 0.30 -
P/NAPS 0.36 0.62 1.04 0.55 0.41 0.38 0.77 -39.78%

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