[TECHBASE] QoQ Quarter Result on 31-Jan-2014 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 73.24%
YoY- 37.45%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 79,703 89,717 53,345 84,491 66,560 75,304 46,895 42.28%
PBT 7,069 7,172 1,611 10,172 5,218 6,648 2,810 84.65%
Tax -986 -812 840 -2,782 -618 -1,822 -33 856.94%
NP 6,083 6,360 2,451 7,390 4,600 4,826 2,777 68.42%
-
NP to SH 5,400 5,720 2,237 6,720 3,879 4,306 2,708 58.22%
-
Tax Rate 13.95% 11.32% -52.14% 27.35% 11.84% 27.41% 1.17% -
Total Cost 73,620 83,357 50,894 77,101 61,960 70,478 44,118 40.55%
-
Net Worth 96,050 74,569 83,237 80,758 73,705 83,686 78,108 14.73%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 96,050 74,569 83,237 80,758 73,705 83,686 78,108 14.73%
NOSH 75,630 74,569 74,318 74,090 80,249 36,866 36,843 61.30%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.63% 7.09% 4.59% 8.75% 6.91% 6.41% 5.92% -
ROE 5.62% 7.67% 2.69% 8.32% 5.26% 5.15% 3.47% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 105.39 120.31 71.78 114.04 90.30 204.26 127.28 -11.79%
EPS 7.14 5.43 3.01 9.07 5.26 11.68 7.35 -1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.00 1.12 1.09 1.00 2.27 2.12 -28.87%
Adjusted Per Share Value based on latest NOSH - 74,090
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 28.11 31.64 18.81 29.80 23.47 26.56 16.54 42.27%
EPS 1.90 2.02 0.79 2.37 1.37 1.52 0.95 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3387 0.263 0.2935 0.2848 0.2599 0.2951 0.2754 14.74%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.68 1.52 1.40 1.04 1.12 1.94 1.32 -
P/RPS 1.59 1.26 1.95 0.91 1.24 0.95 1.04 32.60%
P/EPS 23.53 19.82 46.51 11.47 21.28 16.61 17.96 19.67%
EY 4.25 5.05 2.15 8.72 4.70 6.02 5.57 -16.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.52 1.25 0.95 1.12 0.85 0.62 65.26%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 -
Price 1.69 1.63 1.81 1.16 1.15 1.06 2.10 -
P/RPS 1.60 1.35 2.52 1.02 1.27 0.52 1.65 -2.02%
P/EPS 23.67 21.25 60.13 12.79 21.85 9.08 28.57 -11.75%
EY 4.22 4.71 1.66 7.82 4.58 11.02 3.50 13.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.63 1.62 1.06 1.15 0.47 0.99 21.68%

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