[TECHBASE] YoY Quarter Result on 31-Jul-2015 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 203.24%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 82,214 90,392 125,244 119,991 89,717 75,304 49,757 8.72%
PBT 2,552 11,517 14,941 11,034 7,172 6,648 2,028 3.90%
Tax -1,347 -3,330 -3,790 -4,098 -812 -1,822 474 -
NP 1,205 8,187 11,151 6,936 6,360 4,826 2,502 -11.45%
-
NP to SH 1,108 7,103 10,154 6,362 5,720 4,306 2,041 -9.67%
-
Tax Rate 52.78% 28.91% 25.37% 37.14% 11.32% 27.41% -23.37% -
Total Cost 81,009 82,205 114,093 113,055 83,357 70,478 47,255 9.39%
-
Net Worth 222,574 216,178 190,590 107,912 74,569 83,686 61,972 23.73%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 222,574 216,178 190,590 107,912 74,569 83,686 61,972 23.73%
NOSH 180,349 171,570 165,730 107,912 74,569 36,866 37,109 30.13%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 1.47% 9.06% 8.90% 5.78% 7.09% 6.41% 5.03% -
ROE 0.50% 3.29% 5.33% 5.90% 7.67% 5.15% 3.29% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 47.28 52.69 75.57 111.19 120.31 204.26 134.08 -15.94%
EPS 0.64 4.14 6.86 3.88 5.43 11.68 5.50 -30.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.26 1.15 1.00 1.00 2.27 1.67 -4.33%
Adjusted Per Share Value based on latest NOSH - 107,912
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 28.99 31.88 44.17 42.31 31.64 26.56 17.55 8.72%
EPS 0.39 2.50 3.58 2.24 2.02 1.52 0.72 -9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7849 0.7623 0.6721 0.3805 0.263 0.2951 0.2185 23.74%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.70 1.28 1.48 2.59 1.52 1.94 0.81 -
P/RPS 1.48 2.43 1.96 2.33 1.26 0.95 0.60 16.23%
P/EPS 109.86 30.92 24.16 43.93 19.82 16.61 14.73 39.75%
EY 0.91 3.23 4.14 2.28 5.05 6.02 6.79 -28.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.02 1.29 2.59 1.52 0.85 0.49 1.94%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 25/09/18 29/09/17 29/09/16 29/09/15 29/09/14 26/09/13 25/09/12 -
Price 0.71 1.15 1.49 2.44 1.63 1.06 0.86 -
P/RPS 1.50 2.18 1.97 2.19 1.35 0.52 0.64 15.24%
P/EPS 111.43 27.78 24.32 41.39 21.25 9.08 15.64 38.69%
EY 0.90 3.60 4.11 2.42 4.71 11.02 6.40 -27.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.91 1.30 2.44 1.63 0.47 0.51 1.26%

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