[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2022 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- 22.78%
YoY- 2031.64%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 223,227 168,733 120,377 57,147 237,379 171,865 119,844 51.55%
PBT 24,052 24,116 37,947 14,729 14,973 3,868 4,996 185.93%
Tax -4,134 -2,864 -4,224 -3,352 -5,651 -4,341 -3,219 18.20%
NP 19,918 21,252 33,723 11,377 9,322 -473 1,777 403.06%
-
NP to SH 20,880 20,783 33,322 10,509 8,559 -255 1,494 483.02%
-
Tax Rate 17.19% 11.88% 11.13% 22.76% 37.74% 112.23% 64.43% -
Total Cost 203,309 147,481 86,654 45,770 228,057 172,338 118,067 43.80%
-
Net Worth 299,966 299,702 310,174 293,276 273,591 264,512 264,500 8.77%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - 804 801 - -
Div Payout % - - - - 9.40% 0.00% - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 299,966 299,702 310,174 293,276 273,591 264,512 264,500 8.77%
NOSH 276,727 276,727 276,727 276,727 276,727 276,727 276,570 0.03%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 8.92% 12.60% 28.01% 19.91% 3.93% -0.28% 1.48% -
ROE 6.96% 6.93% 10.74% 3.58% 3.13% -0.10% 0.56% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 81.11 61.37 43.85 20.85 88.50 64.32 44.86 48.57%
EPS 7.59 7.56 12.14 3.83 3.19 -0.10 0.56 471.18%
DPS 0.00 0.00 0.00 0.00 0.30 0.30 0.00 -
NAPS 1.09 1.09 1.13 1.07 1.02 0.99 0.99 6.64%
Adjusted Per Share Value based on latest NOSH - 276,727
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 74.12 56.03 39.97 18.97 78.82 57.07 39.79 51.56%
EPS 6.93 6.90 11.06 3.49 2.84 -0.08 0.50 479.78%
DPS 0.00 0.00 0.00 0.00 0.27 0.27 0.00 -
NAPS 0.996 0.9951 1.0299 0.9738 0.9084 0.8783 0.8782 8.77%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.395 0.475 0.48 0.41 0.405 0.545 0.405 -
P/RPS 0.49 0.77 1.09 1.97 0.46 0.85 0.90 -33.39%
P/EPS 5.21 6.28 3.95 10.69 12.69 -571.04 72.43 -82.78%
EY 19.21 15.91 25.29 9.35 7.88 -0.18 1.38 481.46%
DY 0.00 0.00 0.00 0.00 0.74 0.55 0.00 -
P/NAPS 0.36 0.44 0.42 0.38 0.40 0.55 0.41 -8.32%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 29/09/23 27/06/23 24/03/23 30/12/22 29/09/22 23/06/22 28/03/22 -
Price 0.335 0.44 0.445 0.455 0.42 0.395 0.69 -
P/RPS 0.41 0.72 1.01 2.18 0.47 0.61 1.54 -58.71%
P/EPS 4.42 5.82 3.67 11.87 13.16 -413.87 123.39 -89.19%
EY 22.65 17.18 27.28 8.43 7.60 -0.24 0.81 826.91%
DY 0.00 0.00 0.00 0.00 0.71 0.76 0.00 -
P/NAPS 0.31 0.40 0.39 0.43 0.41 0.40 0.70 -41.98%

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