[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2014 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
10-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -70.79%
YoY- 39.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 350,340 230,349 163,616 79,703 294,113 204,396 151,051 75.48%
PBT 31,055 20,021 15,940 7,069 24,173 17,001 15,390 59.88%
Tax -7,032 -2,934 -1,873 -986 -3,372 -2,560 -3,400 62.54%
NP 24,023 17,087 14,067 6,083 20,801 14,441 11,990 59.13%
-
NP to SH 20,772 14,410 12,312 5,400 18,487 12,836 10,599 56.79%
-
Tax Rate 22.64% 14.65% 11.75% 13.95% 13.95% 15.06% 22.09% -
Total Cost 326,317 213,262 149,549 73,620 273,312 189,955 139,061 76.86%
-
Net Worth 73,319 104,155 101,619 96,050 63,389 74,338 74,104 -0.70%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 1,617 1,610 1,604 - - - - -
Div Payout % 7.79% 11.18% 13.03% - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 73,319 104,155 101,619 96,050 63,389 74,338 74,104 -0.70%
NOSH 107,823 107,377 106,967 75,630 74,576 74,338 74,104 28.49%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 6.86% 7.42% 8.60% 7.63% 7.07% 7.07% 7.94% -
ROE 28.33% 13.84% 12.12% 5.62% 29.16% 17.27% 14.30% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 324.92 214.52 152.96 105.39 394.38 274.95 203.84 36.57%
EPS 12.68 13.42 11.51 7.14 17.55 12.21 10.11 16.34%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.97 0.95 1.27 0.85 1.00 1.00 -22.72%
Adjusted Per Share Value based on latest NOSH - 75,630
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 116.33 76.48 54.33 26.46 97.66 67.87 50.15 75.50%
EPS 6.90 4.78 4.09 1.79 6.14 4.26 3.52 56.82%
DPS 0.54 0.53 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.2434 0.3458 0.3374 0.3189 0.2105 0.2468 0.2461 -0.73%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.59 1.72 1.52 1.68 1.52 1.40 1.04 -
P/RPS 0.80 0.80 0.99 1.59 0.39 0.51 0.51 35.11%
P/EPS 13.44 12.82 13.21 23.53 6.13 8.11 7.27 50.79%
EY 7.44 7.80 7.57 4.25 16.31 12.33 13.75 -33.67%
DY 0.58 0.87 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 1.77 1.60 1.32 1.79 1.40 1.04 138.21%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 -
Price 2.44 2.16 1.88 1.69 1.63 1.81 1.16 -
P/RPS 0.75 1.01 1.23 1.60 0.41 0.66 0.57 20.13%
P/EPS 12.67 16.10 16.33 23.67 6.58 10.48 8.11 34.74%
EY 7.90 6.21 6.12 4.22 15.21 9.54 12.33 -25.73%
DY 0.61 0.69 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 2.23 1.98 1.33 1.92 1.81 1.16 112.80%

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