[TECHBASE] QoQ Quarter Result on 31-Jul-2013 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 59.01%
YoY- 110.98%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 53,345 84,491 66,560 75,304 46,895 64,046 49,300 5.41%
PBT 1,611 10,172 5,218 6,648 2,810 5,766 4,145 -46.83%
Tax 840 -2,782 -618 -1,822 -33 -327 -135 -
NP 2,451 7,390 4,600 4,826 2,777 5,439 4,010 -28.04%
-
NP to SH 2,237 6,720 3,879 4,306 2,708 4,889 3,419 -24.69%
-
Tax Rate -52.14% 27.35% 11.84% 27.41% 1.17% 5.67% 3.26% -
Total Cost 50,894 77,101 61,960 70,478 44,118 58,607 45,290 8.11%
-
Net Worth 83,237 80,758 73,705 83,686 78,108 72,144 66,019 16.75%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 83,237 80,758 73,705 83,686 78,108 72,144 66,019 16.75%
NOSH 74,318 74,090 80,249 36,866 36,843 35,021 36,882 59.73%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 4.59% 8.75% 6.91% 6.41% 5.92% 8.49% 8.13% -
ROE 2.69% 8.32% 5.26% 5.15% 3.47% 6.78% 5.18% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 71.78 114.04 90.30 204.26 127.28 182.88 133.67 -34.00%
EPS 3.01 9.07 5.26 11.68 7.35 13.96 9.27 -52.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.00 2.27 2.12 2.06 1.79 -26.90%
Adjusted Per Share Value based on latest NOSH - 36,866
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 18.83 29.83 23.50 26.59 16.56 22.61 17.40 5.42%
EPS 0.79 2.37 1.37 1.52 0.96 1.73 1.21 -24.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2939 0.2851 0.2602 0.2954 0.2758 0.2547 0.2331 16.75%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.40 1.04 1.12 1.94 1.32 1.07 0.83 -
P/RPS 1.95 0.91 1.24 0.95 1.04 0.59 0.62 115.11%
P/EPS 46.51 11.47 21.28 16.61 17.96 7.66 8.95 200.92%
EY 2.15 8.72 4.70 6.02 5.57 13.05 11.17 -66.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.95 1.12 0.85 0.62 0.52 0.46 95.08%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 -
Price 1.81 1.16 1.15 1.06 2.10 0.91 0.82 -
P/RPS 2.52 1.02 1.27 0.52 1.65 0.50 0.61 158.13%
P/EPS 60.13 12.79 21.85 9.08 28.57 6.52 8.85 259.98%
EY 1.66 7.82 4.58 11.02 3.50 15.34 11.30 -72.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.06 1.15 0.47 0.99 0.44 0.46 132.00%

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