[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 57.33%
YoY- -25.82%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 272,528 213,654 186,376 169,721 132,094 137,405 163,934 8.83%
PBT 22,668 16,961 11,457 4,680 7,620 -954 -1,501 -
Tax -3,413 -660 -533 -1,320 -2,333 -45 -293 50.53%
NP 19,254 16,301 10,924 3,360 5,286 -1,000 -1,794 -
-
NP to SH 17,114 14,688 9,824 4,370 5,892 -232 -1,901 -
-
Tax Rate 15.06% 3.89% 4.65% 28.21% 30.62% - - -
Total Cost 253,273 197,353 175,452 166,361 126,808 138,405 165,729 7.32%
-
Net Worth 74,338 78,159 59,003 48,805 40,768 36,651 38,294 11.68%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 74,338 78,159 59,003 48,805 40,768 36,651 38,294 11.68%
NOSH 74,338 36,867 36,876 36,422 36,400 37,021 36,470 12.59%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 7.07% 7.63% 5.86% 1.98% 4.00% -0.73% -1.09% -
ROE 23.02% 18.79% 16.65% 8.96% 14.45% -0.63% -4.97% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 366.60 579.52 505.40 465.98 362.89 371.15 449.50 -3.33%
EPS 16.28 39.84 26.64 12.00 16.19 -0.63 -5.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.12 1.60 1.34 1.12 0.99 1.05 -0.80%
Adjusted Per Share Value based on latest NOSH - 36,425
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 92.81 72.76 63.47 57.80 44.98 46.79 55.83 8.83%
EPS 5.83 5.00 3.35 1.49 2.01 -0.08 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2532 0.2662 0.2009 0.1662 0.1388 0.1248 0.1304 11.68%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.40 1.32 0.62 0.33 0.39 0.28 0.28 -
P/RPS 0.38 0.23 0.12 0.07 0.11 0.08 0.06 36.00%
P/EPS 6.08 3.31 2.33 2.75 2.41 -44.68 -5.37 -
EY 16.44 30.18 42.97 36.36 41.50 -2.24 -18.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.62 0.39 0.25 0.35 0.28 0.27 31.54%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 23/06/14 24/06/13 26/06/12 27/06/11 28/06/10 29/06/09 23/06/08 -
Price 1.81 2.10 0.63 0.31 0.40 0.25 0.28 -
P/RPS 0.49 0.36 0.12 0.07 0.11 0.07 0.06 41.88%
P/EPS 7.86 5.27 2.36 2.58 2.47 -39.89 -5.37 -
EY 12.72 18.97 42.29 38.71 40.47 -2.51 -18.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.99 0.39 0.23 0.36 0.25 0.27 37.29%

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