[TECHBASE] QoQ Quarter Result on 30-Apr-2012 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -12.03%
YoY- 41.95%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 64,046 49,300 49,757 44,630 48,481 46,671 57,172 7.82%
PBT 5,766 4,145 2,028 2,910 3,578 2,105 2,213 88.79%
Tax -327 -135 474 -150 -150 -100 685 -
NP 5,439 4,010 2,502 2,760 3,428 2,005 2,898 51.86%
-
NP to SH 4,889 3,419 2,041 2,575 2,927 1,866 2,678 49.10%
-
Tax Rate 5.67% 3.26% -23.37% 5.15% 4.19% 4.75% -30.95% -
Total Cost 58,607 45,290 47,255 41,870 45,053 44,666 54,274 5.22%
-
Net Worth 72,144 66,019 61,972 59,025 56,064 52,481 51,026 25.83%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 72,144 66,019 61,972 59,025 56,064 52,481 51,026 25.83%
NOSH 35,021 36,882 37,109 36,891 36,405 36,445 36,189 -2.15%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 8.49% 8.13% 5.03% 6.18% 7.07% 4.30% 5.07% -
ROE 6.78% 5.18% 3.29% 4.36% 5.22% 3.56% 5.25% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 182.88 133.67 134.08 120.98 133.17 128.06 157.98 10.20%
EPS 13.96 9.27 5.50 6.98 8.04 5.12 7.40 52.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.79 1.67 1.60 1.54 1.44 1.41 28.60%
Adjusted Per Share Value based on latest NOSH - 36,891
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 21.27 16.37 16.52 14.82 16.10 15.50 18.98 7.85%
EPS 1.62 1.14 0.68 0.85 0.97 0.62 0.89 48.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2395 0.2192 0.2058 0.196 0.1862 0.1743 0.1694 25.83%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.07 0.83 0.81 0.62 0.41 0.35 0.34 -
P/RPS 0.59 0.62 0.60 0.51 0.31 0.27 0.22 92.45%
P/EPS 7.66 8.95 14.73 8.88 5.10 6.84 4.59 40.47%
EY 13.05 11.17 6.79 11.26 19.61 14.63 21.76 -28.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.49 0.39 0.27 0.24 0.24 67.04%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 21/12/12 25/09/12 26/06/12 30/03/12 16/12/11 23/09/11 -
Price 0.91 0.82 0.86 0.63 0.63 0.38 0.34 -
P/RPS 0.50 0.61 0.64 0.52 0.47 0.30 0.22 72.43%
P/EPS 6.52 8.85 15.64 9.03 7.84 7.42 4.59 26.22%
EY 15.34 11.30 6.40 11.08 12.76 13.47 21.76 -20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.51 0.39 0.41 0.26 0.24 49.51%

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