[TECHBASE] QoQ Quarter Result on 30-Apr-2021 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -106.5%
YoY- 92.8%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 62,021 57,823 38,671 35,371 69,510 83,977 97,934 -26.19%
PBT 3,631 1,365 -7,882 -1,424 11,510 19,005 27,763 -74.13%
Tax -1,893 -1,326 417 23 -1,505 -2,860 -1,536 14.90%
NP 1,738 39 -7,465 -1,401 10,005 16,145 26,227 -83.54%
-
NP to SH 1,001 493 -6,643 -575 8,849 15,230 23,876 -87.86%
-
Tax Rate 52.13% 97.14% - - 13.08% 15.05% 5.53% -
Total Cost 60,283 57,784 46,136 36,772 59,505 67,832 71,707 -10.89%
-
Net Worth 264,500 261,828 263,637 267,206 265,722 262,092 246,272 4.86%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - 801 - - - 1,747 - -
Div Payout % - 162.58% - - - 11.47% - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 264,500 261,828 263,637 267,206 265,722 262,092 246,272 4.86%
NOSH 276,570 276,570 276,570 184,349 184,349 182,810 181,290 32.41%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 2.80% 0.07% -19.30% -3.96% 14.39% 19.23% 26.78% -
ROE 0.38% 0.19% -2.52% -0.22% 3.33% 5.81% 9.69% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 23.21 21.64 14.52 19.99 39.50 48.06 56.07 -44.36%
EPS 0.37 0.18 -2.49 -0.32 5.03 8.72 13.67 -90.92%
DPS 0.00 0.30 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.99 0.98 0.99 1.51 1.51 1.50 1.41 -20.95%
Adjusted Per Share Value based on latest NOSH - 184,349
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 20.59 19.20 12.84 11.74 23.08 27.88 32.52 -26.20%
EPS 0.33 0.16 -2.21 -0.19 2.94 5.06 7.93 -87.92%
DPS 0.00 0.27 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.8782 0.8694 0.8754 0.8872 0.8823 0.8702 0.8177 4.85%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.405 0.45 0.455 1.16 1.03 1.47 0.64 -
P/RPS 1.74 2.08 3.13 5.80 2.61 3.06 1.14 32.46%
P/EPS 108.10 243.87 -18.24 -356.99 20.48 16.86 4.68 706.43%
EY 0.93 0.41 -5.48 -0.28 4.88 5.93 21.36 -87.55%
DY 0.00 0.67 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.41 0.46 0.46 0.77 0.68 0.98 0.45 -6.00%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 28/03/22 23/12/21 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 -
Price 0.69 0.43 0.44 0.55 0.93 1.56 0.78 -
P/RPS 2.97 1.99 3.03 2.75 2.35 3.25 1.39 65.66%
P/EPS 184.16 233.03 -17.64 -169.26 18.49 17.90 5.71 906.83%
EY 0.54 0.43 -5.67 -0.59 5.41 5.59 17.53 -90.11%
DY 0.00 0.70 0.00 0.00 0.00 0.64 0.00 -
P/NAPS 0.70 0.44 0.44 0.36 0.62 1.04 0.55 17.39%

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