[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2020 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- 311.65%
YoY- 193.13%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 251,810 306,974 335,908 340,501 323,422 373,560 392,452 -25.62%
PBT 38,788 61,030 76,020 24,791 -3,962 9,992 14,240 95.15%
Tax -5,789 -8,730 -11,440 -4,020 -3,312 -3,362 -3,772 33.08%
NP 32,998 52,300 64,580 20,771 -7,274 6,630 10,468 115.13%
-
NP to SH 31,338 48,158 60,920 17,629 -8,329 3,478 7,816 152.59%
-
Tax Rate 14.92% 14.30% 15.05% 16.22% - 33.65% 26.49% -
Total Cost 218,812 254,674 271,328 319,730 330,697 366,930 381,984 -31.04%
-
Net Worth 267,206 265,722 262,092 246,272 223,523 228,701 230,256 10.44%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - 6,989 523 698 1,047 2,093 -
Div Payout % - - 11.47% 2.97% 0.00% 30.12% 26.78% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 267,206 265,722 262,092 246,272 223,523 228,701 230,256 10.44%
NOSH 184,349 184,349 182,810 181,290 180,990 180,990 180,977 1.23%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 13.10% 17.04% 19.23% 6.10% -2.25% 1.77% 2.67% -
ROE 11.73% 18.12% 23.24% 7.16% -3.73% 1.52% 3.39% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 142.30 174.44 192.25 194.95 185.21 213.98 224.98 -26.33%
EPS 17.71 27.36 34.88 10.09 -4.77 2.00 4.48 150.22%
DPS 0.00 0.00 4.00 0.30 0.40 0.60 1.20 -
NAPS 1.51 1.51 1.50 1.41 1.28 1.31 1.32 9.38%
Adjusted Per Share Value based on latest NOSH - 181,290
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 84.02 102.43 112.08 113.61 107.91 124.64 130.95 -25.62%
EPS 10.46 16.07 20.33 5.88 -2.78 1.16 2.61 152.51%
DPS 0.00 0.00 2.33 0.17 0.23 0.35 0.70 -
NAPS 0.8916 0.8866 0.8745 0.8217 0.7458 0.7631 0.7683 10.44%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.16 1.03 1.47 0.64 0.51 0.715 0.915 -
P/RPS 0.82 0.59 0.76 0.33 0.28 0.33 0.41 58.80%
P/EPS 6.55 3.76 4.22 6.34 -10.69 35.89 20.42 -53.17%
EY 15.27 26.57 23.72 15.77 -9.35 2.79 4.90 113.49%
DY 0.00 0.00 2.72 0.47 0.78 0.84 1.31 -
P/NAPS 0.77 0.68 0.98 0.45 0.40 0.55 0.69 7.59%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 23/07/21 29/03/21 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 -
Price 0.55 0.93 1.56 0.78 0.53 0.495 1.01 -
P/RPS 0.39 0.53 0.81 0.40 0.29 0.23 0.45 -9.10%
P/EPS 3.11 3.40 4.47 7.73 -11.11 24.85 22.54 -73.33%
EY 32.20 29.43 22.35 12.94 -9.00 4.02 4.44 275.12%
DY 0.00 0.00 2.56 0.38 0.75 1.21 1.19 -
P/NAPS 0.36 0.62 1.04 0.55 0.41 0.38 0.77 -39.78%

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