[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 5.18%
YoY- 55.09%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 272,528 302,102 266,240 235,545 213,654 226,692 197,200 24.14%
PBT 22,668 30,780 20,872 19,404 16,961 19,822 16,580 23.25%
Tax -3,413 -6,800 -2,472 -2,242 -660 -924 -540 243.00%
NP 19,254 23,980 18,400 17,162 16,301 18,898 16,040 12.98%
-
NP to SH 17,114 21,198 15,516 15,449 14,688 16,616 13,676 16.17%
-
Tax Rate 15.06% 22.09% 11.84% 11.55% 3.89% 4.66% 3.26% -
Total Cost 253,273 278,122 247,840 218,383 197,353 207,794 181,160 25.10%
-
Net Worth 74,338 74,104 73,705 35,761 78,159 76,849 66,019 8.25%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 74,338 74,104 73,705 35,761 78,159 76,849 66,019 8.25%
NOSH 74,338 74,104 80,249 36,867 36,867 37,305 36,882 59.76%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 7.07% 7.94% 6.91% 7.29% 7.63% 8.34% 8.13% -
ROE 23.02% 28.61% 21.05% 43.20% 18.79% 21.62% 20.72% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 366.60 407.67 361.22 638.90 579.52 607.66 534.67 -22.29%
EPS 16.28 20.22 21.04 20.95 39.84 44.54 37.08 -42.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.97 2.12 2.06 1.79 -32.24%
Adjusted Per Share Value based on latest NOSH - 36,866
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 90.93 100.80 88.83 78.59 71.29 75.64 65.80 24.13%
EPS 5.71 7.07 5.18 5.15 4.90 5.54 4.56 16.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.248 0.2473 0.2459 0.1193 0.2608 0.2564 0.2203 8.23%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.40 1.04 1.12 1.94 1.32 1.07 0.83 -
P/RPS 0.38 0.26 0.31 0.30 0.23 0.18 0.16 78.29%
P/EPS 6.08 3.64 5.32 4.63 3.31 2.40 2.24 94.93%
EY 16.44 27.51 18.80 21.60 30.18 41.63 44.67 -48.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.04 1.12 2.00 0.62 0.52 0.46 110.44%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 -
Price 1.81 1.16 1.15 1.06 2.10 0.91 0.82 -
P/RPS 0.49 0.28 0.32 0.17 0.36 0.15 0.15 120.63%
P/EPS 7.86 4.06 5.46 2.53 5.27 2.04 2.21 133.54%
EY 12.72 24.66 18.31 39.53 18.97 48.95 45.22 -57.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.16 1.15 1.09 0.99 0.44 0.46 149.86%

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