[TECHBASE] QoQ Quarter Result on 31-Jan-2020 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -110.95%
YoY- -143.85%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 83,977 97,934 55,787 88,667 98,113 111,925 64,970 18.56%
PBT 19,005 27,763 -7,968 1,436 3,560 9,218 -2,714 -
Tax -2,860 -1,536 -803 -737 -943 -787 -135 658.58%
NP 16,145 26,227 -8,771 699 2,617 8,431 -2,849 -
-
NP to SH 15,230 23,876 -7,987 -214 1,954 7,220 -2,851 -
-
Tax Rate 15.05% 5.53% - 51.32% 26.49% 8.54% - -
Total Cost 67,832 71,707 64,558 87,968 95,496 103,494 67,819 0.01%
-
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 1,747 - - 523 523 - - -
Div Payout % 11.47% - - 0.00% 26.78% - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37%
NOSH 182,810 181,290 180,990 180,990 180,977 180,350 180,350 0.90%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 19.23% 26.78% -15.72% 0.79% 2.67% 7.53% -4.39% -
ROE 5.81% 9.69% -3.57% -0.09% 0.85% 3.17% -1.28% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 48.06 56.07 31.95 50.79 56.25 64.29 37.32 18.27%
EPS 8.72 13.67 -4.57 -0.12 1.12 4.15 -1.64 -
DPS 1.00 0.00 0.00 0.30 0.30 0.00 0.00 -
NAPS 1.50 1.41 1.28 1.31 1.32 1.31 1.28 11.09%
Adjusted Per Share Value based on latest NOSH - 180,990
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 29.61 34.54 19.67 31.27 34.60 39.47 22.91 18.55%
EPS 5.37 8.42 -2.82 -0.08 0.69 2.55 -1.01 -
DPS 0.62 0.00 0.00 0.18 0.18 0.00 0.00 -
NAPS 0.9242 0.8685 0.7882 0.8065 0.812 0.8042 0.7858 11.36%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.47 0.64 0.51 0.715 0.915 0.455 0.57 -
P/RPS 3.06 1.14 1.60 1.41 1.63 0.71 1.53 58.40%
P/EPS 16.86 4.68 -11.15 -583.30 81.68 10.97 -34.80 -
EY 5.93 21.36 -8.97 -0.17 1.22 9.12 -2.87 -
DY 0.68 0.00 0.00 0.42 0.33 0.00 0.00 -
P/NAPS 0.98 0.45 0.40 0.55 0.69 0.35 0.45 67.61%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 -
Price 1.56 0.78 0.53 0.495 1.01 0.69 0.51 -
P/RPS 3.25 1.39 1.66 0.97 1.80 1.07 1.37 77.40%
P/EPS 17.90 5.71 -11.59 -403.82 90.16 16.64 -31.14 -
EY 5.59 17.53 -8.63 -0.25 1.11 6.01 -3.21 -
DY 0.64 0.00 0.00 0.61 0.30 0.00 0.00 -
P/NAPS 1.04 0.55 0.41 0.38 0.77 0.53 0.40 88.53%

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