[TECHBASE] YoY Quarter Result on 31-Jan-2011 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 152.28%
YoY- -8.72%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 84,491 64,046 48,481 44,703 29,089 29,143 43,559 11.66%
PBT 10,172 5,766 3,578 1,372 1,400 -660 112 111.86%
Tax -2,782 -327 -150 -591 -376 71 -60 89.42%
NP 7,390 5,439 3,428 781 1,024 -589 52 128.26%
-
NP to SH 6,720 4,889 2,927 994 1,089 -578 5 231.83%
-
Tax Rate 27.35% 5.67% 4.19% 43.08% 26.86% - 53.57% -
Total Cost 77,101 58,607 45,053 43,922 28,065 29,732 43,507 9.99%
-
Net Worth 80,758 72,144 56,064 46,605 40,063 35,261 51,499 7.77%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 80,758 72,144 56,064 46,605 40,063 35,261 51,499 7.77%
NOSH 74,090 35,021 36,405 36,410 36,421 36,352 50,000 6.76%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 8.75% 8.49% 7.07% 1.75% 3.52% -2.02% 0.12% -
ROE 8.32% 6.78% 5.22% 2.13% 2.72% -1.64% 0.01% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 114.04 182.88 133.17 122.78 79.87 80.17 87.12 4.58%
EPS 9.07 13.96 8.04 2.73 2.99 -1.59 0.01 210.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 2.06 1.54 1.28 1.10 0.97 1.03 0.94%
Adjusted Per Share Value based on latest NOSH - 36,410
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 28.05 21.27 16.10 14.84 9.66 9.68 14.46 11.66%
EPS 2.23 1.62 0.97 0.33 0.36 -0.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.2395 0.1862 0.1547 0.133 0.1171 0.171 7.77%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.04 1.07 0.41 0.31 0.41 0.14 0.28 -
P/RPS 0.91 0.59 0.31 0.25 0.51 0.17 0.32 19.00%
P/EPS 11.47 7.66 5.10 11.36 13.71 -8.81 2,800.00 -59.96%
EY 8.72 13.05 19.61 8.81 7.29 -11.36 0.04 145.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.52 0.27 0.24 0.37 0.14 0.27 23.30%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 21/03/14 26/03/13 30/03/12 28/03/11 26/03/10 27/03/09 28/03/08 -
Price 1.16 0.91 0.63 0.32 0.40 0.20 0.21 -
P/RPS 1.02 0.50 0.47 0.26 0.50 0.25 0.24 27.24%
P/EPS 12.79 6.52 7.84 11.72 13.38 -12.58 2,100.00 -57.23%
EY 7.82 15.34 12.76 8.53 7.48 -7.95 0.05 131.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.44 0.41 0.25 0.36 0.21 0.20 32.00%

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