[TECHBASE] YoY Quarter Result on 31-Jul-2013 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 59.01%
YoY- 110.98%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 125,244 119,991 89,717 75,304 49,757 57,172 37,804 22.07%
PBT 14,941 11,034 7,172 6,648 2,028 2,213 -208 -
Tax -3,790 -4,098 -812 -1,822 474 685 -354 48.40%
NP 11,151 6,936 6,360 4,826 2,502 2,898 -562 -
-
NP to SH 10,154 6,362 5,720 4,306 2,041 2,678 -751 -
-
Tax Rate 25.37% 37.14% 11.32% 27.41% -23.37% -30.95% - -
Total Cost 114,093 113,055 83,357 70,478 47,255 54,274 38,366 19.89%
-
Net Worth 190,590 107,912 74,569 83,686 61,972 51,026 42,299 28.48%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 190,590 107,912 74,569 83,686 61,972 51,026 42,299 28.48%
NOSH 165,730 107,912 74,569 36,866 37,109 36,189 30,000 32.92%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 8.90% 5.78% 7.09% 6.41% 5.03% 5.07% -1.49% -
ROE 5.33% 5.90% 7.67% 5.15% 3.29% 5.25% -1.78% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 75.57 111.19 120.31 204.26 134.08 157.98 126.01 -8.16%
EPS 6.86 3.88 5.43 11.68 5.50 7.40 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.00 1.00 2.27 1.67 1.41 1.41 -3.33%
Adjusted Per Share Value based on latest NOSH - 36,866
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 44.17 42.31 31.64 26.56 17.55 20.16 13.33 22.07%
EPS 3.58 2.24 2.02 1.52 0.72 0.94 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6721 0.3805 0.263 0.2951 0.2185 0.1799 0.1492 28.48%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.48 2.59 1.52 1.94 0.81 0.34 0.41 -
P/RPS 1.96 2.33 1.26 0.95 0.60 0.22 0.33 34.53%
P/EPS 24.16 43.93 19.82 16.61 14.73 4.59 -16.38 -
EY 4.14 2.28 5.05 6.02 6.79 21.76 -6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.59 1.52 0.85 0.49 0.24 0.29 28.21%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 29/09/15 29/09/14 26/09/13 25/09/12 23/09/11 28/09/10 -
Price 1.49 2.44 1.63 1.06 0.86 0.34 0.43 -
P/RPS 1.97 2.19 1.35 0.52 0.64 0.22 0.34 33.98%
P/EPS 24.32 41.39 21.25 9.08 15.64 4.59 -17.18 -
EY 4.11 2.42 4.71 11.02 6.40 21.76 -5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 2.44 1.63 0.47 0.51 0.24 0.30 27.65%

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