[TECHBASE] QoQ TTM Result on 31-Jul-2011 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 139.9%
YoY- 60.39%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 196,954 195,511 191,733 183,797 164,429 151,846 136,232 27.88%
PBT 10,806 10,061 7,855 6,096 3,675 3,069 3,097 130.22%
Tax 285 -95 -536 -620 -1,659 -1,651 -1,436 -
NP 11,091 9,966 7,319 5,476 2,016 1,418 1,661 255.00%
-
NP to SH 10,046 9,285 7,352 5,880 2,451 1,904 1,999 193.68%
-
Tax Rate -2.64% 0.94% 6.82% 10.17% 45.14% 53.80% 46.37% -
Total Cost 185,863 185,545 184,414 178,321 162,413 150,428 134,571 24.04%
-
Net Worth 59,025 56,064 52,481 51,026 48,810 46,605 45,966 18.15%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,025 56,064 52,481 51,026 48,810 46,605 45,966 18.15%
NOSH 36,891 36,405 36,445 36,189 36,425 36,410 36,481 0.74%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.63% 5.10% 3.82% 2.98% 1.23% 0.93% 1.22% -
ROE 17.02% 16.56% 14.01% 11.52% 5.02% 4.09% 4.35% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 533.88 537.04 526.08 507.88 451.41 417.04 373.43 26.93%
EPS 27.23 25.50 20.17 16.25 6.73 5.23 5.48 191.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.44 1.41 1.34 1.28 1.26 17.28%
Adjusted Per Share Value based on latest NOSH - 36,189
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 67.07 66.58 65.29 62.59 55.99 51.71 46.39 27.88%
EPS 3.42 3.16 2.50 2.00 0.83 0.65 0.68 193.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.1909 0.1787 0.1738 0.1662 0.1587 0.1565 18.17%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.62 0.41 0.35 0.34 0.33 0.31 0.36 -
P/RPS 0.12 0.08 0.07 0.07 0.07 0.07 0.10 12.93%
P/EPS 2.28 1.61 1.74 2.09 4.90 5.93 6.57 -50.64%
EY 43.92 62.21 57.64 47.79 20.39 16.87 15.22 102.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.24 0.24 0.25 0.24 0.29 21.85%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 30/03/12 16/12/11 23/09/11 27/06/11 28/03/11 23/12/10 -
Price 0.63 0.63 0.38 0.34 0.31 0.32 0.38 -
P/RPS 0.12 0.12 0.07 0.07 0.07 0.08 0.10 12.93%
P/EPS 2.31 2.47 1.88 2.09 4.61 6.12 6.93 -51.95%
EY 43.22 40.48 53.09 47.79 21.71 16.34 14.42 108.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.26 0.24 0.23 0.25 0.30 19.13%

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