[TECHBASE] QoQ TTM Result on 30-Apr-2012 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 8.2%
YoY- 309.87%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 207,733 192,168 189,539 196,954 195,511 191,733 183,797 8.46%
PBT 14,849 12,661 10,621 10,806 10,061 7,855 6,096 80.54%
Tax -138 39 74 285 -95 -536 -620 -63.10%
NP 14,711 12,700 10,695 11,091 9,966 7,319 5,476 92.67%
-
NP to SH 12,924 10,962 9,409 10,046 9,285 7,352 5,880 68.64%
-
Tax Rate 0.93% -0.31% -0.70% -2.64% 0.94% 6.82% 10.17% -
Total Cost 193,022 179,468 178,844 185,863 185,545 184,414 178,321 5.39%
-
Net Worth 72,144 66,019 61,972 59,025 56,064 52,481 51,026 25.83%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 72,144 66,019 61,972 59,025 56,064 52,481 51,026 25.83%
NOSH 35,021 36,882 37,109 36,891 36,405 36,445 36,189 -2.15%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 7.08% 6.61% 5.64% 5.63% 5.10% 3.82% 2.98% -
ROE 17.91% 16.60% 15.18% 17.02% 16.56% 14.01% 11.52% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 593.16 521.03 510.76 533.88 537.04 526.08 507.88 10.85%
EPS 36.90 29.72 25.35 27.23 25.50 20.17 16.25 72.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.79 1.67 1.60 1.54 1.44 1.41 28.60%
Adjusted Per Share Value based on latest NOSH - 36,891
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 73.26 67.77 66.84 69.45 68.95 67.61 64.81 8.47%
EPS 4.56 3.87 3.32 3.54 3.27 2.59 2.07 68.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.2328 0.2185 0.2081 0.1977 0.1851 0.1799 25.85%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.07 0.83 0.81 0.62 0.41 0.35 0.34 -
P/RPS 0.18 0.16 0.16 0.12 0.08 0.07 0.07 87.15%
P/EPS 2.90 2.79 3.19 2.28 1.61 1.74 2.09 24.28%
EY 34.49 35.81 31.30 43.92 62.21 57.64 47.79 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.49 0.39 0.27 0.24 0.24 67.04%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 21/12/12 25/09/12 26/06/12 30/03/12 16/12/11 23/09/11 -
Price 0.91 0.82 0.86 0.63 0.63 0.38 0.34 -
P/RPS 0.15 0.16 0.17 0.12 0.12 0.07 0.07 65.82%
P/EPS 2.47 2.76 3.39 2.31 2.47 1.88 2.09 11.72%
EY 40.55 36.25 29.48 43.22 40.48 53.09 47.79 -10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.51 0.39 0.41 0.26 0.24 49.51%

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