[TECHBASE] YoY Quarter Result on 31-Jan-2012 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 56.86%
YoY- 194.47%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 83,913 84,491 64,046 48,481 44,703 29,089 29,143 19.26%
PBT 8,871 10,172 5,766 3,578 1,372 1,400 -660 -
Tax -887 -2,782 -327 -150 -591 -376 71 -
NP 7,984 7,390 5,439 3,428 781 1,024 -589 -
-
NP to SH 6,912 6,720 4,889 2,927 994 1,089 -578 -
-
Tax Rate 10.00% 27.35% 5.67% 4.19% 43.08% 26.86% - -
Total Cost 75,929 77,101 58,607 45,053 43,922 28,065 29,732 16.90%
-
Net Worth 101,647 80,758 72,144 56,064 46,605 40,063 35,261 19.28%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 1,604 - - - - - - -
Div Payout % 23.22% - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 101,647 80,758 72,144 56,064 46,605 40,063 35,261 19.28%
NOSH 106,996 74,090 35,021 36,405 36,410 36,421 36,352 19.70%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 9.51% 8.75% 8.49% 7.07% 1.75% 3.52% -2.02% -
ROE 6.80% 8.32% 6.78% 5.22% 2.13% 2.72% -1.64% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 78.43 114.04 182.88 133.17 122.78 79.87 80.17 -0.36%
EPS 6.46 9.07 13.96 8.04 2.73 2.99 -1.59 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.09 2.06 1.54 1.28 1.10 0.97 -0.34%
Adjusted Per Share Value based on latest NOSH - 36,405
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 27.86 28.05 21.27 16.10 14.84 9.66 9.68 19.25%
EPS 2.30 2.23 1.62 0.97 0.33 0.36 -0.19 -
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3375 0.2681 0.2395 0.1862 0.1547 0.133 0.1171 19.28%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.52 1.04 1.07 0.41 0.31 0.41 0.14 -
P/RPS 1.94 0.91 0.59 0.31 0.25 0.51 0.17 50.01%
P/EPS 23.53 11.47 7.66 5.10 11.36 13.71 -8.81 -
EY 4.25 8.72 13.05 19.61 8.81 7.29 -11.36 -
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.95 0.52 0.27 0.24 0.37 0.14 50.05%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 21/03/14 26/03/13 30/03/12 28/03/11 26/03/10 27/03/09 -
Price 1.88 1.16 0.91 0.63 0.32 0.40 0.20 -
P/RPS 2.40 1.02 0.50 0.47 0.26 0.50 0.25 45.75%
P/EPS 29.10 12.79 6.52 7.84 11.72 13.38 -12.58 -
EY 3.44 7.82 15.34 12.76 8.53 7.48 -7.95 -
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.06 0.44 0.41 0.25 0.36 0.21 45.32%

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