[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2017 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -89.72%
YoY- -63.63%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 302,694 220,480 150,435 65,333 348,510 258,118 196,399 33.53%
PBT 13,877 11,325 9,899 3,780 36,540 25,023 21,609 -25.62%
Tax -3,530 -2,183 -1,623 -510 -9,143 -5,813 -4,562 -15.75%
NP 10,347 9,142 8,276 3,270 27,397 19,210 17,047 -28.37%
-
NP to SH 8,317 7,209 6,716 2,342 22,780 15,677 14,088 -29.69%
-
Tax Rate 25.44% 19.28% 16.40% 13.49% 25.02% 23.23% 21.11% -
Total Cost 292,347 211,338 142,159 62,063 321,113 238,908 179,352 38.62%
-
Net Worth 222,574 222,492 222,447 222,426 216,298 233,013 227,391 -1.42%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - 2,145 2,141 - -
Div Payout % - - - - 9.42% 13.66% - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 222,574 222,492 222,447 222,426 216,298 233,013 227,391 -1.42%
NOSH 180,349 180,337 180,137 180,053 171,665 171,333 170,970 3.63%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 3.42% 4.15% 5.50% 5.01% 7.86% 7.44% 8.68% -
ROE 3.74% 3.24% 3.02% 1.05% 10.53% 6.73% 6.20% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 174.08 126.84 86.56 37.60 203.02 150.65 114.87 32.03%
EPS 4.78 4.15 3.86 1.35 13.27 9.15 8.24 -30.51%
DPS 0.00 0.00 0.00 0.00 1.25 1.25 0.00 -
NAPS 1.28 1.28 1.28 1.28 1.26 1.36 1.33 -2.52%
Adjusted Per Share Value based on latest NOSH - 180,053
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 106.74 77.75 53.05 23.04 122.90 91.02 69.26 33.52%
EPS 2.93 2.54 2.37 0.83 8.03 5.53 4.97 -29.75%
DPS 0.00 0.00 0.00 0.00 0.76 0.76 0.00 -
NAPS 0.7849 0.7846 0.7844 0.7844 0.7628 0.8217 0.8019 -1.42%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.70 0.695 0.625 1.23 1.28 1.49 1.41 -
P/RPS 0.40 0.55 0.72 3.27 0.63 0.99 1.23 -52.80%
P/EPS 14.64 16.76 16.17 91.26 9.65 16.28 17.11 -9.89%
EY 6.83 5.97 6.18 1.10 10.37 6.14 5.84 11.03%
DY 0.00 0.00 0.00 0.00 0.98 0.84 0.00 -
P/NAPS 0.55 0.54 0.49 0.96 1.02 1.10 1.06 -35.50%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 25/09/18 29/06/18 26/03/18 29/12/17 29/09/17 30/06/17 27/03/17 -
Price 0.71 0.70 0.65 0.86 1.15 1.55 1.38 -
P/RPS 0.41 0.55 0.75 2.29 0.57 1.03 1.20 -51.22%
P/EPS 14.84 16.88 16.82 63.81 8.67 16.94 16.75 -7.77%
EY 6.74 5.92 5.95 1.57 11.54 5.90 5.97 8.44%
DY 0.00 0.00 0.00 0.00 1.09 0.81 0.00 -
P/NAPS 0.55 0.55 0.51 0.67 0.91 1.14 1.04 -34.67%

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