[TECHBASE] YoY TTM 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- -4.75%
YoY- -65.88%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 273,250 207,733 195,511 151,846 145,834 170,221 162,582 9.03%
PBT 24,848 14,849 10,061 3,069 7,887 -475 -4,544 -
Tax -5,255 -138 -95 -1,651 -3,120 199 -145 81.81%
NP 19,593 14,711 9,966 1,418 4,767 -276 -4,689 -
-
NP to SH 17,613 12,924 9,285 1,904 5,580 -215 -4,738 -
-
Tax Rate 21.15% 0.93% 0.94% 53.80% 39.56% - - -
Total Cost 253,657 193,022 185,545 150,428 141,067 170,497 167,271 7.17%
-
Net Worth 74,090 72,144 56,064 46,605 40,063 35,261 51,499 6.24%
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 74,090 72,144 56,064 46,605 40,063 35,261 51,499 6.24%
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 7.17% 7.08% 5.10% 0.93% 3.27% -0.16% -2.88% -
ROE 23.77% 17.91% 16.56% 4.09% 13.93% -0.61% -9.20% -
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 368.81 593.16 537.04 417.04 400.41 468.26 325.16 2.11%
EPS 23.77 36.90 25.50 5.23 15.32 -0.59 -9.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.06 1.54 1.28 1.10 0.97 1.03 -0.49%
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 93.05 70.74 66.58 51.71 49.66 57.97 55.37 9.02%
EPS 6.00 4.40 3.16 0.65 1.90 -0.07 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.2457 0.1909 0.1587 0.1364 0.1201 0.1754 6.24%
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 0.28 0.18 0.08 0.07 0.10 0.03 0.09 20.80%
P/EPS 4.37 2.90 1.61 5.93 2.68 -23.67 -2.95 -
EY 22.86 34.49 62.21 16.87 37.37 -4.22 -33.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.52 0.27 0.24 0.37 0.14 0.27 25.17%
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 0.31 0.15 0.12 0.08 0.10 0.04 0.06 31.44%
P/EPS 4.88 2.47 2.47 6.12 2.61 -33.82 -2.22 -
EY 20.49 40.55 40.48 16.34 38.30 -2.96 -45.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.44 0.41 0.25 0.36 0.21 0.20 34.00%

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