[TECHBASE] QoQ Quarter Result on 31-Oct-2013 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -9.92%
YoY- 13.45%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 89,717 53,345 84,491 66,560 75,304 46,895 64,046 25.27%
PBT 7,172 1,611 10,172 5,218 6,648 2,810 5,766 15.70%
Tax -812 840 -2,782 -618 -1,822 -33 -327 83.68%
NP 6,360 2,451 7,390 4,600 4,826 2,777 5,439 11.02%
-
NP to SH 5,720 2,237 6,720 3,879 4,306 2,708 4,889 11.06%
-
Tax Rate 11.32% -52.14% 27.35% 11.84% 27.41% 1.17% 5.67% -
Total Cost 83,357 50,894 77,101 61,960 70,478 44,118 58,607 26.55%
-
Net Worth 74,569 83,237 80,758 73,705 83,686 78,108 72,144 2.23%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 74,569 83,237 80,758 73,705 83,686 78,108 72,144 2.23%
NOSH 74,569 74,318 74,090 80,249 36,866 36,843 35,021 65.73%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 7.09% 4.59% 8.75% 6.91% 6.41% 5.92% 8.49% -
ROE 7.67% 2.69% 8.32% 5.26% 5.15% 3.47% 6.78% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 120.31 71.78 114.04 90.30 204.26 127.28 182.88 -24.41%
EPS 5.43 3.01 9.07 5.26 11.68 7.35 13.96 -46.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.12 1.09 1.00 2.27 2.12 2.06 -38.31%
Adjusted Per Share Value based on latest NOSH - 80,249
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 29.79 17.71 28.05 22.10 25.00 15.57 21.27 25.25%
EPS 1.90 0.74 2.23 1.29 1.43 0.90 1.62 11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2476 0.2764 0.2681 0.2447 0.2779 0.2593 0.2395 2.24%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.52 1.40 1.04 1.12 1.94 1.32 1.07 -
P/RPS 1.26 1.95 0.91 1.24 0.95 1.04 0.59 66.06%
P/EPS 19.82 46.51 11.47 21.28 16.61 17.96 7.66 88.80%
EY 5.05 2.15 8.72 4.70 6.02 5.57 13.05 -46.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.25 0.95 1.12 0.85 0.62 0.52 104.83%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 -
Price 1.63 1.81 1.16 1.15 1.06 2.10 0.91 -
P/RPS 1.35 2.52 1.02 1.27 0.52 1.65 0.50 94.25%
P/EPS 21.25 60.13 12.79 21.85 9.08 28.57 6.52 120.29%
EY 4.71 1.66 7.82 4.58 11.02 3.50 15.34 -54.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.62 1.06 1.15 0.47 0.99 0.44 139.99%

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