[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -34.93%
YoY- 476.24%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 195,974 224,977 229,153 251,810 323,422 336,113 293,973 -6.52%
PBT -9,530 32,154 5,157 38,788 -3,962 4,149 15,100 -
Tax -3,076 -3,818 -5,787 -5,789 -3,312 -3,194 -2,910 0.92%
NP -12,606 28,336 -630 32,998 -7,274 954 12,189 -
-
NP to SH -8,649 27,710 -340 31,338 -8,329 -1,605 9,612 -
-
Tax Rate - 11.87% 112.22% 14.92% - 76.98% 19.27% -
Total Cost 208,581 196,641 229,783 218,812 330,697 335,158 281,784 -4.88%
-
Net Worth 328,678 299,702 264,512 267,206 223,523 222,828 222,492 6.71%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - 1,068 - 698 1,160 - -
Div Payout % - - 0.00% - 0.00% 0.00% - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 328,678 299,702 264,512 267,206 223,523 222,828 222,492 6.71%
NOSH 283,252 276,727 276,727 184,349 180,990 180,350 180,337 7.80%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -6.43% 12.60% -0.28% 13.10% -2.25% 0.28% 4.15% -
ROE -2.63% 9.25% -0.13% 11.73% -3.73% -0.72% 4.32% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 70.95 81.82 85.77 142.30 185.21 193.07 169.12 -13.46%
EPS -3.13 10.08 -0.13 17.71 -4.77 -0.92 5.53 -
DPS 0.00 0.00 0.40 0.00 0.40 0.67 0.00 -
NAPS 1.19 1.09 0.99 1.51 1.28 1.28 1.28 -1.20%
Adjusted Per Share Value based on latest NOSH - 184,349
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 65.07 74.70 76.09 83.61 107.39 111.60 97.61 -6.52%
EPS -2.87 9.20 -0.11 10.41 -2.77 -0.53 3.19 -
DPS 0.00 0.00 0.35 0.00 0.23 0.39 0.00 -
NAPS 1.0913 0.9951 0.8783 0.8872 0.7422 0.7399 0.7388 6.71%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.19 0.475 0.545 1.16 0.51 0.57 0.695 -
P/RPS 0.27 0.58 0.64 0.82 0.28 0.30 0.41 -6.71%
P/EPS -6.07 4.71 -428.28 6.55 -10.69 -61.81 12.57 -
EY -16.48 21.22 -0.23 15.27 -9.35 -1.62 7.96 -
DY 0.00 0.00 0.73 0.00 0.78 1.17 0.00 -
P/NAPS 0.16 0.44 0.55 0.77 0.40 0.45 0.54 -18.33%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 21/06/24 27/06/23 23/06/22 23/07/21 01/07/20 26/06/19 29/06/18 -
Price 0.205 0.44 0.395 0.55 0.53 0.51 0.70 -
P/RPS 0.29 0.54 0.46 0.39 0.29 0.26 0.41 -5.60%
P/EPS -6.55 4.37 -310.40 3.11 -11.11 -55.31 12.66 -
EY -15.28 22.91 -0.32 32.20 -9.00 -1.81 7.90 -
DY 0.00 0.00 1.01 0.00 0.75 1.31 0.00 -
P/NAPS 0.17 0.40 0.40 0.36 0.41 0.40 0.55 -17.75%

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