[TECHBASE] QoQ Quarter Result on 31-Oct-2017 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -67.03%
YoY- -63.63%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 82,214 70,045 85,102 65,333 90,392 61,719 108,876 -17.11%
PBT 2,552 1,426 6,119 3,780 11,517 3,414 12,673 -65.74%
Tax -1,347 -560 -1,113 -510 -3,330 -1,251 -3,101 -42.73%
NP 1,205 866 5,006 3,270 8,187 2,163 9,572 -74.97%
-
NP to SH 1,108 493 4,374 2,342 7,103 1,589 7,648 -72.51%
-
Tax Rate 52.78% 39.27% 18.19% 13.49% 28.91% 36.64% 24.47% -
Total Cost 81,009 69,179 80,096 62,063 82,205 59,556 99,304 -12.72%
-
Net Worth 222,574 222,492 222,447 222,426 216,178 232,369 227,557 -1.46%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - 2,135 - -
Div Payout % - - - - - 134.41% - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 222,574 222,492 222,447 222,426 216,178 232,369 227,557 -1.46%
NOSH 180,349 180,337 180,137 180,053 171,570 170,860 171,096 3.58%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 1.47% 1.24% 5.88% 5.01% 9.06% 3.50% 8.79% -
ROE 0.50% 0.22% 1.97% 1.05% 3.29% 0.68% 3.36% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 47.28 40.30 48.97 37.60 52.69 36.12 63.63 -18.00%
EPS 0.64 0.28 2.52 1.35 4.14 0.93 4.47 -72.72%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 1.28 1.28 1.28 1.28 1.26 1.36 1.33 -2.52%
Adjusted Per Share Value based on latest NOSH - 180,053
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 28.99 24.70 30.01 23.04 31.88 21.76 38.39 -17.11%
EPS 0.39 0.17 1.54 0.83 2.50 0.56 2.70 -72.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.7849 0.7846 0.7844 0.7844 0.7623 0.8194 0.8025 -1.47%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.70 0.695 0.625 1.23 1.28 1.49 1.41 -
P/RPS 1.48 1.72 1.28 3.27 2.43 4.12 2.22 -23.74%
P/EPS 109.86 245.04 24.83 91.26 30.92 160.22 31.54 130.30%
EY 0.91 0.41 4.03 1.10 3.23 0.62 3.17 -56.58%
DY 0.00 0.00 0.00 0.00 0.00 0.84 0.00 -
P/NAPS 0.55 0.54 0.49 0.96 1.02 1.10 1.06 -35.50%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 25/09/18 29/06/18 26/03/18 29/12/17 29/09/17 30/06/17 27/03/17 -
Price 0.71 0.70 0.65 0.86 1.15 1.55 1.38 -
P/RPS 1.50 1.74 1.33 2.29 2.18 4.29 2.17 -21.87%
P/EPS 111.43 246.81 25.83 63.81 27.78 166.67 30.87 135.86%
EY 0.90 0.41 3.87 1.57 3.60 0.60 3.24 -57.52%
DY 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.55 0.55 0.51 0.67 0.91 1.14 1.04 -34.67%

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