[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2019 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- -67.51%
YoY- 68.59%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 340,501 242,567 186,780 98,113 364,010 252,085 187,115 49.10%
PBT 24,791 -2,972 4,996 3,560 12,329 3,112 5,826 162.82%
Tax -4,020 -2,484 -1,681 -943 -3,184 -2,396 -2,261 46.81%
NP 20,771 -5,456 3,315 2,617 9,145 716 3,565 224.13%
-
NP to SH 17,629 -6,247 1,739 1,954 6,014 -1,204 1,647 386.38%
-
Tax Rate 16.22% - 33.65% 26.49% 25.83% 76.99% 38.81% -
Total Cost 319,730 248,023 183,465 95,496 354,865 251,369 183,550 44.82%
-
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.34%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 523 523 523 523 870 870 870 -28.79%
Div Payout % 2.97% 0.00% 30.12% 26.78% 14.47% 0.00% 52.85% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.34%
NOSH 181,290 180,990 180,990 180,977 180,350 180,350 180,350 0.34%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 6.10% -2.25% 1.77% 2.67% 2.51% 0.28% 1.91% -
ROE 7.16% -2.79% 0.76% 0.85% 2.64% -0.54% 0.73% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 194.95 138.90 106.99 56.25 209.10 144.81 107.48 48.78%
EPS 10.09 -3.58 1.00 1.12 3.45 -0.69 0.95 383.87%
DPS 0.30 0.30 0.30 0.30 0.50 0.50 0.50 -28.88%
NAPS 1.41 1.28 1.31 1.32 1.31 1.28 1.29 6.11%
Adjusted Per Share Value based on latest NOSH - 180,977
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 113.06 80.54 62.02 32.58 120.86 83.70 62.13 49.10%
EPS 5.85 -2.07 0.58 0.65 2.00 -0.40 0.55 384.34%
DPS 0.17 0.17 0.17 0.17 0.29 0.29 0.29 -29.97%
NAPS 0.8177 0.7422 0.7594 0.7645 0.7572 0.7399 0.7457 6.34%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.64 0.51 0.715 0.915 0.455 0.57 0.555 -
P/RPS 0.33 0.37 0.67 1.63 0.22 0.39 0.52 -26.17%
P/EPS 6.34 -14.26 71.78 81.68 13.17 -82.42 58.66 -77.34%
EY 15.77 -7.01 1.39 1.22 7.59 -1.21 1.70 342.09%
DY 0.47 0.59 0.42 0.33 1.10 0.88 0.90 -35.17%
P/NAPS 0.45 0.40 0.55 0.69 0.35 0.45 0.43 3.08%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 26/03/19 -
Price 0.78 0.53 0.495 1.01 0.69 0.51 0.585 -
P/RPS 0.40 0.38 0.46 1.80 0.33 0.35 0.54 -18.14%
P/EPS 7.73 -14.82 49.69 90.16 19.97 -73.74 61.83 -75.02%
EY 12.94 -6.75 2.01 1.11 5.01 -1.36 1.62 300.09%
DY 0.38 0.57 0.61 0.30 0.72 0.98 0.85 -41.56%
P/NAPS 0.55 0.41 0.38 0.77 0.53 0.40 0.45 14.32%

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