[TECHBASE] QoQ Quarter Result on 31-Oct-2016 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
16-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -36.58%
YoY- -16.67%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 90,392 61,719 108,876 87,523 125,244 72,948 99,867 -6.43%
PBT 11,517 3,414 12,673 8,936 14,941 3,940 10,515 6.26%
Tax -3,330 -1,251 -3,101 -1,461 -3,790 690 -2,081 36.84%
NP 8,187 2,163 9,572 7,475 11,151 4,630 8,434 -1.96%
-
NP to SH 7,103 1,589 7,648 6,440 10,154 3,450 7,017 0.81%
-
Tax Rate 28.91% 36.64% 24.47% 16.35% 25.37% -17.51% 19.79% -
Total Cost 82,205 59,556 99,304 80,048 114,093 68,318 91,433 -6.85%
-
Net Worth 216,178 232,369 227,557 218,074 190,590 129,103 126,305 43.13%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 2,135 - - - - 1,619 -
Div Payout % - 134.41% - - - - 23.08% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 216,178 232,369 227,557 218,074 190,590 129,103 126,305 43.13%
NOSH 171,570 170,860 171,096 170,370 165,730 108,490 107,953 36.22%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 9.06% 3.50% 8.79% 8.54% 8.90% 6.35% 8.45% -
ROE 3.29% 0.68% 3.36% 2.95% 5.33% 2.67% 5.56% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 52.69 36.12 63.63 51.37 75.57 67.24 92.51 -31.31%
EPS 4.14 0.93 4.47 3.78 6.86 3.18 6.50 -25.99%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.26 1.36 1.33 1.28 1.15 1.19 1.17 5.06%
Adjusted Per Share Value based on latest NOSH - 170,370
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 31.88 21.76 38.39 30.86 44.17 25.72 35.22 -6.43%
EPS 2.50 0.56 2.70 2.27 3.58 1.22 2.47 0.80%
DPS 0.00 0.75 0.00 0.00 0.00 0.00 0.57 -
NAPS 0.7623 0.8194 0.8025 0.769 0.6721 0.4553 0.4454 43.12%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.28 1.49 1.41 1.59 1.48 1.87 2.23 -
P/RPS 2.43 4.12 2.22 3.10 1.96 2.78 2.41 0.55%
P/EPS 30.92 160.22 31.54 42.06 24.16 58.81 34.31 -6.70%
EY 3.23 0.62 3.17 2.38 4.14 1.70 2.91 7.20%
DY 0.00 0.84 0.00 0.00 0.00 0.00 0.67 -
P/NAPS 1.02 1.10 1.06 1.24 1.29 1.57 1.91 -34.20%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 29/09/17 30/06/17 27/03/17 16/12/16 29/09/16 24/06/16 28/03/16 -
Price 1.15 1.55 1.38 1.50 1.49 1.42 1.86 -
P/RPS 2.18 4.29 2.17 2.92 1.97 2.11 2.01 5.56%
P/EPS 27.78 166.67 30.87 39.68 24.32 44.65 28.62 -1.96%
EY 3.60 0.60 3.24 2.52 4.11 2.24 3.49 2.09%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.81 -
P/NAPS 0.91 1.14 1.04 1.17 1.30 1.19 1.59 -31.09%

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