[TECHBASE] QoQ Quarter Result on 31-Oct-2020 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
16-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- -36.21%
YoY- 679.43%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 38,671 35,371 69,510 83,977 97,934 55,787 88,667 -42.51%
PBT -7,882 -1,424 11,510 19,005 27,763 -7,968 1,436 -
Tax 417 23 -1,505 -2,860 -1,536 -803 -737 -
NP -7,465 -1,401 10,005 16,145 26,227 -8,771 699 -
-
NP to SH -6,643 -575 8,849 15,230 23,876 -7,987 -214 889.78%
-
Tax Rate - - 13.08% 15.05% 5.53% - 51.32% -
Total Cost 46,136 36,772 59,505 67,832 71,707 64,558 87,968 -34.99%
-
Net Worth 263,637 267,206 265,722 262,092 246,272 223,523 228,701 9.95%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - 1,747 - - 523 -
Div Payout % - - - 11.47% - - 0.00% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 263,637 267,206 265,722 262,092 246,272 223,523 228,701 9.95%
NOSH 276,570 184,349 184,349 182,810 181,290 180,990 180,990 32.70%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin -19.30% -3.96% 14.39% 19.23% 26.78% -15.72% 0.79% -
ROE -2.52% -0.22% 3.33% 5.81% 9.69% -3.57% -0.09% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 14.52 19.99 39.50 48.06 56.07 31.95 50.79 -56.63%
EPS -2.49 -0.32 5.03 8.72 13.67 -4.57 -0.12 656.50%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.30 -
NAPS 0.99 1.51 1.51 1.50 1.41 1.28 1.31 -17.04%
Adjusted Per Share Value based on latest NOSH - 182,810
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 12.84 11.74 23.08 27.88 32.52 18.52 29.44 -42.51%
EPS -2.21 -0.19 2.94 5.06 7.93 -2.65 -0.07 901.02%
DPS 0.00 0.00 0.00 0.58 0.00 0.00 0.17 -
NAPS 0.8754 0.8872 0.8823 0.8702 0.8177 0.7422 0.7594 9.94%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.455 1.16 1.03 1.47 0.64 0.51 0.715 -
P/RPS 3.13 5.80 2.61 3.06 1.14 1.60 1.41 70.25%
P/EPS -18.24 -356.99 20.48 16.86 4.68 -11.15 -583.30 -90.09%
EY -5.48 -0.28 4.88 5.93 21.36 -8.97 -0.17 915.01%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.42 -
P/NAPS 0.46 0.77 0.68 0.98 0.45 0.40 0.55 -11.24%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 01/07/20 23/04/20 -
Price 0.44 0.55 0.93 1.56 0.78 0.53 0.495 -
P/RPS 3.03 2.75 2.35 3.25 1.39 1.66 0.97 113.83%
P/EPS -17.64 -169.26 18.49 17.90 5.71 -11.59 -403.82 -87.62%
EY -5.67 -0.59 5.41 5.59 17.53 -8.63 -0.25 702.76%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.61 -
P/NAPS 0.44 0.36 0.62 1.04 0.55 0.41 0.38 10.27%

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