[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2018 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
25-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- -13.47%
YoY- -63.49%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 336,113 374,230 377,996 302,694 293,973 300,870 261,332 18.32%
PBT 4,149 11,652 9,376 13,877 15,100 19,798 15,120 -57.87%
Tax -3,194 -4,522 -2,496 -3,530 -2,910 -3,246 -2,040 34.94%
NP 954 7,130 6,880 10,347 12,189 16,552 13,080 -82.62%
-
NP to SH -1,605 3,294 4,636 8,317 9,612 13,432 9,368 -
-
Tax Rate 76.98% 38.81% 26.62% 25.44% 19.27% 16.40% 13.49% -
Total Cost 335,158 367,100 371,116 292,347 281,784 284,318 248,252 22.22%
-
Net Worth 222,828 224,569 226,310 222,574 222,492 222,447 222,426 0.12%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 1,160 1,740 3,481 - - - - -
Div Payout % 0.00% 52.85% 75.10% - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 222,828 224,569 226,310 222,574 222,492 222,447 222,426 0.12%
NOSH 180,350 180,350 180,350 180,349 180,337 180,137 180,053 0.11%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 0.28% 1.91% 1.82% 3.42% 4.15% 5.50% 5.01% -
ROE -0.72% 1.47% 2.05% 3.74% 4.32% 6.04% 4.21% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 193.07 214.97 217.13 174.08 169.12 173.13 150.39 18.17%
EPS -0.92 1.90 2.68 4.78 5.53 7.72 5.40 -
DPS 0.67 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.29 1.30 1.28 1.28 1.28 1.28 0.00%
Adjusted Per Share Value based on latest NOSH - 180,349
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 112.15 124.87 126.12 101.00 98.09 100.39 87.20 18.31%
EPS -0.54 1.10 1.55 2.78 3.21 4.48 3.13 -
DPS 0.39 0.58 1.16 0.00 0.00 0.00 0.00 -
NAPS 0.7435 0.7493 0.7551 0.7426 0.7424 0.7422 0.7422 0.11%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.57 0.555 0.59 0.70 0.695 0.625 1.23 -
P/RPS 0.30 0.26 0.27 0.40 0.41 0.36 0.82 -48.94%
P/EPS -61.81 29.33 22.15 14.64 12.57 8.09 22.82 -
EY -1.62 3.41 4.51 6.83 7.96 12.37 4.38 -
DY 1.17 1.80 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.45 0.55 0.54 0.49 0.96 -39.74%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 26/03/19 14/12/18 25/09/18 29/06/18 26/03/18 29/12/17 -
Price 0.51 0.585 0.59 0.71 0.70 0.65 0.86 -
P/RPS 0.26 0.27 0.27 0.41 0.41 0.38 0.57 -40.82%
P/EPS -55.31 30.92 22.15 14.84 12.66 8.41 15.95 -
EY -1.81 3.23 4.51 6.74 7.90 11.89 6.27 -
DY 1.31 1.71 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.45 0.55 0.55 0.51 0.67 -29.16%

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