[TECHBASE] QoQ Quarter Result on 30-Apr-2013 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -44.61%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 84,491 66,560 75,304 46,895 64,046 49,300 49,757 42.19%
PBT 10,172 5,218 6,648 2,810 5,766 4,145 2,028 192.15%
Tax -2,782 -618 -1,822 -33 -327 -135 474 -
NP 7,390 4,600 4,826 2,777 5,439 4,010 2,502 105.45%
-
NP to SH 6,720 3,879 4,306 2,708 4,889 3,419 2,041 120.83%
-
Tax Rate 27.35% 11.84% 27.41% 1.17% 5.67% 3.26% -23.37% -
Total Cost 77,101 61,960 70,478 44,118 58,607 45,290 47,255 38.46%
-
Net Worth 80,758 73,705 83,686 78,108 72,144 66,019 61,972 19.24%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 80,758 73,705 83,686 78,108 72,144 66,019 61,972 19.24%
NOSH 74,090 80,249 36,866 36,843 35,021 36,882 37,109 58.35%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.75% 6.91% 6.41% 5.92% 8.49% 8.13% 5.03% -
ROE 8.32% 5.26% 5.15% 3.47% 6.78% 5.18% 3.29% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 114.04 90.30 204.26 127.28 182.88 133.67 134.08 -10.20%
EPS 9.07 5.26 11.68 7.35 13.96 9.27 5.50 39.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 2.27 2.12 2.06 1.79 1.67 -24.69%
Adjusted Per Share Value based on latest NOSH - 36,843
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 28.05 22.10 25.00 15.57 21.27 16.37 16.52 42.18%
EPS 2.23 1.29 1.43 0.90 1.62 1.14 0.68 120.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.2447 0.2779 0.2593 0.2395 0.2192 0.2058 19.22%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.04 1.12 1.94 1.32 1.07 0.83 0.81 -
P/RPS 0.91 1.24 0.95 1.04 0.59 0.62 0.60 31.90%
P/EPS 11.47 21.28 16.61 17.96 7.66 8.95 14.73 -15.32%
EY 8.72 4.70 6.02 5.57 13.05 11.17 6.79 18.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.12 0.85 0.62 0.52 0.46 0.49 55.29%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 25/09/12 -
Price 1.16 1.15 1.06 2.10 0.91 0.82 0.86 -
P/RPS 1.02 1.27 0.52 1.65 0.50 0.61 0.64 36.32%
P/EPS 12.79 21.85 9.08 28.57 6.52 8.85 15.64 -12.51%
EY 7.82 4.58 11.02 3.50 15.34 11.30 6.40 14.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 0.47 0.99 0.44 0.46 0.51 62.64%

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