[TECHBASE] YoY Quarter Result on 31-Oct-2021 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 107.42%
YoY- -96.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 39,182 57,147 57,823 83,977 98,113 94,499 65,333 -8.16%
PBT -10,744 14,729 1,365 19,005 3,560 2,344 3,780 -
Tax -555 -3,352 -1,326 -2,860 -943 -624 -510 1.41%
NP -11,299 11,377 39 16,145 2,617 1,720 3,270 -
-
NP to SH -9,845 10,509 493 15,230 1,954 1,159 2,342 -
-
Tax Rate - 22.76% 97.14% 15.05% 26.49% 26.62% 13.49% -
Total Cost 50,481 45,770 57,784 67,832 95,496 92,779 62,063 -3.38%
-
Net Worth 295,232 293,276 261,828 262,092 230,256 226,310 222,426 4.83%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - 801 1,747 523 870 - -
Div Payout % - - 162.58% 11.47% 26.78% 75.10% - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 295,232 293,276 261,828 262,092 230,256 226,310 222,426 4.83%
NOSH 276,727 276,727 276,570 182,810 180,977 180,350 180,053 7.42%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -28.84% 19.91% 0.07% 19.23% 2.67% 1.82% 5.01% -
ROE -3.33% 3.58% 0.19% 5.81% 0.85% 0.51% 1.05% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 14.20 20.85 21.64 48.06 56.25 54.28 37.60 -14.97%
EPS -3.57 3.83 0.18 8.72 1.12 0.67 1.35 -
DPS 0.00 0.00 0.30 1.00 0.30 0.50 0.00 -
NAPS 1.07 1.07 0.98 1.50 1.32 1.30 1.28 -2.94%
Adjusted Per Share Value based on latest NOSH - 276,570
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 14.16 20.65 20.90 30.35 35.45 34.15 23.61 -8.16%
EPS -3.56 3.80 0.18 5.50 0.71 0.42 0.85 -
DPS 0.00 0.00 0.29 0.63 0.19 0.31 0.00 -
NAPS 1.0669 1.0598 0.9462 0.9471 0.8321 0.8178 0.8038 4.83%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.305 0.41 0.45 1.47 0.915 0.59 1.23 -
P/RPS 2.15 1.97 2.08 3.06 1.63 1.09 3.27 -6.74%
P/EPS -8.55 10.69 243.87 16.86 81.68 88.62 91.26 -
EY -11.70 9.35 0.41 5.93 1.22 1.13 1.10 -
DY 0.00 0.00 0.67 0.68 0.33 0.85 0.00 -
P/NAPS 0.29 0.38 0.46 0.98 0.69 0.45 0.96 -18.07%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 28/12/23 30/12/22 23/12/21 16/12/20 12/12/19 14/12/18 29/12/17 -
Price 0.325 0.455 0.43 1.56 1.01 0.59 0.86 -
P/RPS 2.29 2.18 1.99 3.25 1.80 1.09 2.29 0.00%
P/EPS -9.11 11.87 233.03 17.90 90.16 88.62 63.81 -
EY -10.98 8.43 0.43 5.59 1.11 1.13 1.57 -
DY 0.00 0.00 0.70 0.64 0.30 0.85 0.00 -
P/NAPS 0.30 0.43 0.44 1.04 0.77 0.45 0.67 -12.52%

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