[TECHBASE] QoQ TTM Result on 31-Jul-2012 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -6.34%
YoY- 60.02%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 209,998 207,733 192,168 189,539 196,954 195,511 191,733 6.25%
PBT 14,749 14,849 12,661 10,621 10,806 10,061 7,855 52.25%
Tax -21 -138 39 74 285 -95 -536 -88.48%
NP 14,728 14,711 12,700 10,695 11,091 9,966 7,319 59.45%
-
NP to SH 13,057 12,924 10,962 9,409 10,046 9,285 7,352 46.70%
-
Tax Rate 0.14% 0.93% -0.31% -0.70% -2.64% 0.94% 6.82% -
Total Cost 195,270 193,022 179,468 178,844 185,863 185,545 184,414 3.89%
-
Net Worth 78,108 72,144 66,019 61,972 59,025 56,064 52,481 30.38%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 78,108 72,144 66,019 61,972 59,025 56,064 52,481 30.38%
NOSH 36,843 35,021 36,882 37,109 36,891 36,405 36,445 0.72%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.01% 7.08% 6.61% 5.64% 5.63% 5.10% 3.82% -
ROE 16.72% 17.91% 16.60% 15.18% 17.02% 16.56% 14.01% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 569.97 593.16 521.03 510.76 533.88 537.04 526.08 5.49%
EPS 35.44 36.90 29.72 25.35 27.23 25.50 20.17 45.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.06 1.79 1.67 1.60 1.54 1.44 29.44%
Adjusted Per Share Value based on latest NOSH - 37,109
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 69.73 68.97 63.81 62.93 65.40 64.92 63.66 6.26%
EPS 4.34 4.29 3.64 3.12 3.34 3.08 2.44 46.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2593 0.2395 0.2192 0.2058 0.196 0.1862 0.1743 30.34%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.32 1.07 0.83 0.81 0.62 0.41 0.35 -
P/RPS 0.23 0.18 0.16 0.16 0.12 0.08 0.07 121.17%
P/EPS 3.72 2.90 2.79 3.19 2.28 1.61 1.74 66.03%
EY 26.85 34.49 35.81 31.30 43.92 62.21 57.64 -39.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.46 0.49 0.39 0.27 0.24 88.38%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 26/03/13 21/12/12 25/09/12 26/06/12 30/03/12 16/12/11 -
Price 2.10 0.91 0.82 0.86 0.63 0.63 0.38 -
P/RPS 0.37 0.15 0.16 0.17 0.12 0.12 0.07 203.74%
P/EPS 5.93 2.47 2.76 3.39 2.31 2.47 1.88 115.22%
EY 16.88 40.55 36.25 29.48 43.22 40.48 53.09 -53.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.44 0.46 0.51 0.39 0.41 0.26 144.04%

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