[TECHBASE] QoQ TTM Result on 31-Oct-2013 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 3.0%
YoY- 43.97%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 294,113 279,700 273,250 252,805 235,545 209,998 207,733 26.16%
PBT 24,173 23,649 24,848 20,442 19,369 14,749 14,849 38.50%
Tax -3,372 -4,382 -5,255 -2,800 -2,317 -21 -138 746.99%
NP 20,801 19,267 19,593 17,642 17,052 14,728 14,711 26.05%
-
NP to SH 18,556 17,142 17,613 15,782 15,322 13,057 12,924 27.35%
-
Tax Rate 13.95% 18.53% 21.15% 13.70% 11.96% 0.14% 0.93% -
Total Cost 273,312 260,433 253,657 235,163 218,493 195,270 193,022 26.17%
-
Net Worth 74,569 74,318 74,090 73,705 83,686 78,108 72,144 2.23%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 74,569 74,318 74,090 73,705 83,686 78,108 72,144 2.23%
NOSH 74,569 74,318 74,090 80,249 36,866 36,843 35,021 65.73%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 7.07% 6.89% 7.17% 6.98% 7.24% 7.01% 7.08% -
ROE 24.88% 23.07% 23.77% 21.41% 18.31% 16.72% 17.91% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 394.42 376.35 368.81 342.99 638.91 569.97 593.16 -23.87%
EPS 24.88 23.07 23.77 21.41 41.56 35.44 36.90 -23.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 2.27 2.12 2.06 -38.31%
Adjusted Per Share Value based on latest NOSH - 80,249
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 103.72 98.63 96.36 89.15 83.06 74.05 73.26 26.16%
EPS 6.54 6.04 6.21 5.57 5.40 4.60 4.56 27.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.2621 0.2613 0.2599 0.2951 0.2754 0.2544 2.24%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.52 1.40 1.04 1.12 1.94 1.32 1.07 -
P/RPS 0.39 0.37 0.28 0.33 0.30 0.23 0.18 67.67%
P/EPS 6.11 6.07 4.37 5.23 4.67 3.72 2.90 64.57%
EY 16.37 16.48 22.86 19.12 21.42 26.85 34.49 -39.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.40 1.04 1.12 0.85 0.62 0.52 104.83%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 -
Price 1.63 1.81 1.16 1.15 1.06 2.10 0.91 -
P/RPS 0.41 0.48 0.31 0.34 0.17 0.37 0.15 95.85%
P/EPS 6.55 7.85 4.88 5.37 2.55 5.93 2.47 91.92%
EY 15.27 12.74 20.49 18.62 39.21 16.88 40.55 -47.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.81 1.16 1.15 0.47 0.99 0.44 139.99%

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