[TECHBASE] YoY Cumulative 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- 136.0%
YoY- -25.82%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 204,396 160,241 139,782 127,291 99,071 103,054 122,951 8.83%
PBT 17,001 12,721 8,593 3,510 5,715 -716 -1,126 -
Tax -2,560 -495 -400 -990 -1,750 -34 -220 50.50%
NP 14,441 12,226 8,193 2,520 3,965 -750 -1,346 -
-
NP to SH 12,836 11,016 7,368 3,278 4,419 -174 -1,426 -
-
Tax Rate 15.06% 3.89% 4.65% 28.21% 30.62% - - -
Total Cost 189,955 148,015 131,589 124,771 95,106 103,804 124,297 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 17.27% 14.09% 12.49% 6.72% 10.84% -0.47% -3.72% -
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 274.95 434.64 379.05 349.49 272.17 278.36 337.12 -3.33%
EPS 12.21 29.88 19.98 9.00 12.14 -0.47 -3.91 -
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 67.87 53.21 46.41 42.27 32.90 34.22 40.82 8.83%
EPS 4.26 3.66 2.45 1.09 1.47 -0.06 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2468 0.2595 0.1959 0.1621 0.1354 0.1217 0.1272 11.67%
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 0.51 0.30 0.16 0.09 0.14 0.10 0.08 36.15%
P/EPS 8.11 4.42 3.10 3.67 3.21 -59.57 -7.16 -
EY 12.33 22.64 32.23 27.27 31.13 -1.68 -13.96 -
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 0.66 0.48 0.17 0.09 0.15 0.09 0.08 42.12%
P/EPS 10.48 7.03 3.15 3.44 3.29 -53.19 -7.16 -
EY 9.54 14.23 31.71 29.03 30.35 -1.88 -13.96 -
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