[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2019 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jul-2019 [#4]
Profit Trend
QoQ- 474.63%
YoY- -27.69%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 323,422 373,560 392,452 364,010 336,113 374,230 377,996 -9.88%
PBT -3,962 9,992 14,240 12,329 4,149 11,652 9,376 -
Tax -3,312 -3,362 -3,772 -3,184 -3,194 -4,522 -2,496 20.77%
NP -7,274 6,630 10,468 9,145 954 7,130 6,880 -
-
NP to SH -8,329 3,478 7,816 6,014 -1,605 3,294 4,636 -
-
Tax Rate - 33.65% 26.49% 25.83% 76.98% 38.81% 26.62% -
Total Cost 330,697 366,930 381,984 354,865 335,158 367,100 371,116 -7.40%
-
Net Worth 223,523 228,701 230,256 228,051 222,828 224,569 226,310 -0.82%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 698 1,047 2,093 870 1,160 1,740 3,481 -65.77%
Div Payout % 0.00% 30.12% 26.78% 14.47% 0.00% 52.85% 75.10% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 223,523 228,701 230,256 228,051 222,828 224,569 226,310 -0.82%
NOSH 180,990 180,990 180,977 180,350 180,350 180,350 180,350 0.23%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -2.25% 1.77% 2.67% 2.51% 0.28% 1.91% 1.82% -
ROE -3.73% 1.52% 3.39% 2.64% -0.72% 1.47% 2.05% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 185.21 213.98 224.98 209.10 193.07 214.97 217.13 -10.06%
EPS -4.77 2.00 4.48 3.45 -0.92 1.90 2.68 -
DPS 0.40 0.60 1.20 0.50 0.67 1.00 2.00 -65.83%
NAPS 1.28 1.31 1.32 1.31 1.28 1.29 1.30 -1.02%
Adjusted Per Share Value based on latest NOSH - 180,350
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 107.91 124.64 130.95 121.46 112.15 124.87 126.12 -9.88%
EPS -2.78 1.16 2.61 2.01 -0.54 1.10 1.55 -
DPS 0.23 0.35 0.70 0.29 0.39 0.58 1.16 -66.03%
NAPS 0.7458 0.7631 0.7683 0.7609 0.7435 0.7493 0.7551 -0.82%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.51 0.715 0.915 0.455 0.57 0.555 0.59 -
P/RPS 0.28 0.33 0.41 0.22 0.30 0.26 0.27 2.45%
P/EPS -10.69 35.89 20.42 13.17 -61.81 29.33 22.15 -
EY -9.35 2.79 4.90 7.59 -1.62 3.41 4.51 -
DY 0.78 0.84 1.31 1.10 1.17 1.80 3.39 -62.48%
P/NAPS 0.40 0.55 0.69 0.35 0.45 0.43 0.45 -7.55%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 26/03/19 14/12/18 -
Price 0.53 0.495 1.01 0.69 0.51 0.585 0.59 -
P/RPS 0.29 0.23 0.45 0.33 0.26 0.27 0.27 4.88%
P/EPS -11.11 24.85 22.54 19.97 -55.31 30.92 22.15 -
EY -9.00 4.02 4.44 5.01 -1.81 3.23 4.51 -
DY 0.75 1.21 1.19 0.72 1.31 1.71 3.39 -63.45%
P/NAPS 0.41 0.38 0.77 0.53 0.40 0.45 0.45 -6.02%

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