[TECHBASE] YoY Cumulative Quarter Result on 31-Jan-2021 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 58.1%
YoY- 1284.65%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 108,045 120,377 119,844 153,487 186,780 187,115 150,435 -5.36%
PBT -17,968 37,947 4,996 30,515 4,996 5,826 9,899 -
Tax -2,947 -4,224 -3,219 -4,365 -1,681 -2,261 -1,623 10.44%
NP -20,915 33,723 1,777 26,150 3,315 3,565 8,276 -
-
NP to SH -18,481 33,322 1,494 24,079 1,739 1,647 6,716 -
-
Tax Rate - 11.13% 64.43% 14.30% 33.65% 38.81% 16.40% -
Total Cost 128,960 86,654 118,067 127,337 183,465 183,550 142,159 -1.61%
-
Net Worth 286,954 310,174 264,500 265,722 228,701 224,569 222,447 4.33%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - 523 870 - -
Div Payout % - - - - 30.12% 52.85% - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 286,954 310,174 264,500 265,722 228,701 224,569 222,447 4.33%
NOSH 276,727 276,727 276,570 184,349 180,990 180,350 180,137 7.41%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin -19.36% 28.01% 1.48% 17.04% 1.77% 1.91% 5.50% -
ROE -6.44% 10.74% 0.56% 9.06% 0.76% 0.73% 3.02% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 39.16 43.85 44.86 87.22 106.99 107.48 86.56 -12.37%
EPS -6.70 12.14 0.56 13.68 1.00 0.95 3.86 -
DPS 0.00 0.00 0.00 0.00 0.30 0.50 0.00 -
NAPS 1.04 1.13 0.99 1.51 1.31 1.29 1.28 -3.39%
Adjusted Per Share Value based on latest NOSH - 184,349
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 35.87 39.97 39.79 50.96 62.02 62.13 49.95 -5.36%
EPS -6.14 11.06 0.50 8.00 0.58 0.55 2.23 -
DPS 0.00 0.00 0.00 0.00 0.17 0.29 0.00 -
NAPS 0.9528 1.0299 0.8782 0.8823 0.7594 0.7457 0.7386 4.33%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.28 0.48 0.405 1.03 0.715 0.555 0.625 -
P/RPS 0.72 1.09 0.90 1.18 0.67 0.52 0.72 0.00%
P/EPS -4.18 3.95 72.43 7.53 71.78 58.66 16.17 -
EY -23.92 25.29 1.38 13.28 1.39 1.70 6.18 -
DY 0.00 0.00 0.00 0.00 0.42 0.90 0.00 -
P/NAPS 0.27 0.42 0.41 0.68 0.55 0.43 0.49 -9.45%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 22/03/24 24/03/23 28/03/22 29/03/21 23/04/20 26/03/19 26/03/18 -
Price 0.205 0.445 0.69 0.93 0.495 0.585 0.65 -
P/RPS 0.52 1.01 1.54 1.07 0.46 0.54 0.75 -5.91%
P/EPS -3.06 3.67 123.39 6.80 49.69 61.83 16.82 -
EY -32.67 27.28 0.81 14.71 2.01 1.62 5.95 -
DY 0.00 0.00 0.00 0.00 0.61 0.85 0.00 -
P/NAPS 0.20 0.39 0.70 0.62 0.38 0.45 0.51 -14.43%

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