[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2022 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -111.38%
YoY- -101.08%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 240,754 228,588 237,379 229,153 239,688 231,292 227,529 3.82%
PBT 75,894 58,916 14,973 5,157 9,992 5,460 21,209 133.40%
Tax -8,448 -13,408 -5,651 -5,787 -6,438 -5,304 -3,925 66.47%
NP 67,446 45,508 9,322 -630 3,554 156 17,284 147.24%
-
NP to SH 66,644 42,036 8,559 -340 2,988 1,972 16,861 149.36%
-
Tax Rate 11.13% 22.76% 37.74% 112.22% 64.43% 97.14% 18.51% -
Total Cost 173,308 183,080 228,057 229,783 236,134 231,136 210,245 -12.05%
-
Net Worth 310,174 293,276 273,591 264,512 264,500 261,828 263,637 11.41%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - 804 1,068 - 3,206 - -
Div Payout % - - 9.40% 0.00% - 162.58% - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 310,174 293,276 273,591 264,512 264,500 261,828 263,637 11.41%
NOSH 276,727 276,727 276,727 276,727 276,570 276,570 276,570 0.03%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 28.01% 19.91% 3.93% -0.28% 1.48% 0.07% 7.60% -
ROE 21.49% 14.33% 3.13% -0.13% 1.13% 0.75% 6.40% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 87.71 83.40 88.50 85.77 89.71 86.57 85.44 1.75%
EPS 24.28 15.32 3.19 -0.13 1.12 0.72 6.33 144.43%
DPS 0.00 0.00 0.30 0.40 0.00 1.20 0.00 -
NAPS 1.13 1.07 1.02 0.99 0.99 0.98 0.99 9.19%
Adjusted Per Share Value based on latest NOSH - 276,727
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 80.33 76.27 79.20 76.46 79.98 77.17 75.92 3.82%
EPS 22.24 14.03 2.86 -0.11 1.00 0.66 5.63 149.26%
DPS 0.00 0.00 0.27 0.36 0.00 1.07 0.00 -
NAPS 1.0349 0.9786 0.9129 0.8826 0.8825 0.8736 0.8797 11.40%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.48 0.41 0.405 0.545 0.405 0.45 0.455 -
P/RPS 0.55 0.49 0.46 0.64 0.45 0.52 0.53 2.49%
P/EPS 1.98 2.67 12.69 -428.28 36.21 60.97 7.19 -57.57%
EY 50.58 37.41 7.88 -0.23 2.76 1.64 13.92 135.79%
DY 0.00 0.00 0.74 0.73 0.00 2.67 0.00 -
P/NAPS 0.42 0.38 0.40 0.55 0.41 0.46 0.46 -5.86%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 24/03/23 30/12/22 29/09/22 23/06/22 28/03/22 23/12/21 29/09/21 -
Price 0.445 0.455 0.42 0.395 0.69 0.43 0.44 -
P/RPS 0.51 0.55 0.47 0.46 0.77 0.50 0.51 0.00%
P/EPS 1.83 2.97 13.16 -310.40 61.70 58.26 6.95 -58.81%
EY 54.56 33.71 7.60 -0.32 1.62 1.72 14.39 142.56%
DY 0.00 0.00 0.71 1.01 0.00 2.79 0.00 -
P/NAPS 0.39 0.43 0.41 0.40 0.70 0.44 0.44 -7.70%

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