[TECHBASE] QoQ Quarter Result on 31-Jul-2016 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 194.32%
YoY- 59.6%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 61,719 108,876 87,523 125,244 72,948 99,867 104,678 -29.70%
PBT 3,414 12,673 8,936 14,941 3,940 10,515 11,290 -54.98%
Tax -1,251 -3,101 -1,461 -3,790 690 -2,081 -2,258 -32.56%
NP 2,163 9,572 7,475 11,151 4,630 8,434 9,032 -61.46%
-
NP to SH 1,589 7,648 6,440 10,154 3,450 7,017 7,728 -65.19%
-
Tax Rate 36.64% 24.47% 16.35% 25.37% -17.51% 19.79% 20.00% -
Total Cost 59,556 99,304 80,048 114,093 68,318 91,433 95,646 -27.10%
-
Net Worth 232,369 227,557 218,074 190,590 129,103 126,305 122,190 53.55%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 2,135 - - - - 1,619 - -
Div Payout % 134.41% - - - - 23.08% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 232,369 227,557 218,074 190,590 129,103 126,305 122,190 53.55%
NOSH 170,860 171,096 170,370 165,730 108,490 107,953 107,184 36.49%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.50% 8.79% 8.54% 8.90% 6.35% 8.45% 8.63% -
ROE 0.68% 3.36% 2.95% 5.33% 2.67% 5.56% 6.32% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 36.12 63.63 51.37 75.57 67.24 92.51 97.66 -48.50%
EPS 0.93 4.47 3.78 6.86 3.18 6.50 7.21 -74.50%
DPS 1.25 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.36 1.33 1.28 1.15 1.19 1.17 1.14 12.49%
Adjusted Per Share Value based on latest NOSH - 165,730
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 21.79 38.44 30.90 44.22 25.75 35.26 36.96 -29.71%
EPS 0.56 2.70 2.27 3.58 1.22 2.48 2.73 -65.25%
DPS 0.75 0.00 0.00 0.00 0.00 0.57 0.00 -
NAPS 0.8204 0.8034 0.7699 0.6729 0.4558 0.4459 0.4314 53.55%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.49 1.41 1.59 1.48 1.87 2.23 2.54 -
P/RPS 4.12 2.22 3.10 1.96 2.78 2.41 2.60 35.95%
P/EPS 160.22 31.54 42.06 24.16 58.81 34.31 35.23 174.74%
EY 0.62 3.17 2.38 4.14 1.70 2.91 2.84 -63.77%
DY 0.84 0.00 0.00 0.00 0.00 0.67 0.00 -
P/NAPS 1.10 1.06 1.24 1.29 1.57 1.91 2.23 -37.59%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 27/03/17 16/12/16 29/09/16 24/06/16 28/03/16 10/12/15 -
Price 1.55 1.38 1.50 1.49 1.42 1.86 2.66 -
P/RPS 4.29 2.17 2.92 1.97 2.11 2.01 2.72 35.53%
P/EPS 166.67 30.87 39.68 24.32 44.65 28.62 36.89 173.54%
EY 0.60 3.24 2.52 4.11 2.24 3.49 2.71 -63.43%
DY 0.81 0.00 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 1.14 1.04 1.17 1.30 1.19 1.59 2.33 -37.93%

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