[TECHBASE] YoY TTM Result on 31-Jul-2010 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -34.04%
YoY- 279.11%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 235,545 189,539 183,797 136,875 149,998 180,244 181,309 4.45%
PBT 19,369 10,621 6,096 5,506 2,136 -767 -5,385 -
Tax -2,317 74 -620 -2,104 -1,875 22 -40 96.58%
NP 17,052 10,695 5,476 3,402 261 -745 -5,425 -
-
NP to SH 15,322 9,409 5,880 3,666 967 -864 -5,223 -
-
Tax Rate 11.96% -0.70% 10.17% 38.21% 87.78% - - -
Total Cost 218,493 178,844 178,321 133,473 149,737 180,989 186,734 2.64%
-
Net Worth 83,686 61,972 51,026 42,299 37,174 36,764 42,653 11.87%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - 363 -
Div Payout % - - - - - - 0.00% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 83,686 61,972 51,026 42,299 37,174 36,764 42,653 11.87%
NOSH 36,866 37,109 36,189 30,000 36,806 36,400 38,776 -0.83%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 7.24% 5.64% 2.98% 2.49% 0.17% -0.41% -2.99% -
ROE 18.31% 15.18% 11.52% 8.67% 2.60% -2.35% -12.25% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 638.91 510.76 507.88 456.25 407.53 495.16 467.58 5.33%
EPS 41.56 25.35 16.25 12.22 2.63 -2.37 -13.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 2.27 1.67 1.41 1.41 1.01 1.01 1.10 12.82%
Adjusted Per Share Value based on latest NOSH - 30,000
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 83.04 66.82 64.80 48.26 52.88 63.55 63.92 4.45%
EPS 5.40 3.32 2.07 1.29 0.34 -0.30 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.295 0.2185 0.1799 0.1491 0.1311 0.1296 0.1504 11.87%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 1.94 0.81 0.34 0.41 0.25 0.23 0.61 -
P/RPS 0.30 0.16 0.07 0.09 0.06 0.05 0.13 14.94%
P/EPS 4.67 3.19 2.09 3.36 9.52 -9.69 -4.53 -
EY 21.42 31.30 47.79 29.80 10.51 -10.32 -22.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 0.85 0.49 0.24 0.29 0.25 0.23 0.55 7.51%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 25/09/12 23/09/11 28/09/10 29/09/09 26/09/08 28/09/07 -
Price 1.06 0.86 0.34 0.43 0.25 0.20 0.39 -
P/RPS 0.17 0.17 0.07 0.09 0.06 0.04 0.08 13.37%
P/EPS 2.55 3.39 2.09 3.52 9.52 -8.43 -2.90 -
EY 39.21 29.48 47.79 28.42 10.51 -11.87 -34.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 0.47 0.51 0.24 0.30 0.25 0.20 0.35 5.03%

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