[TECHBASE] QoQ Annualized Quarter Result on 31-Oct-2019 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 29.96%
YoY- 68.59%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 340,501 323,422 373,560 392,452 364,010 336,113 374,230 -6.10%
PBT 24,791 -3,962 9,992 14,240 12,329 4,149 11,652 65.49%
Tax -4,020 -3,312 -3,362 -3,772 -3,184 -3,194 -4,522 -7.55%
NP 20,771 -7,274 6,630 10,468 9,145 954 7,130 104.10%
-
NP to SH 17,629 -8,329 3,478 7,816 6,014 -1,605 3,294 206.27%
-
Tax Rate 16.22% - 33.65% 26.49% 25.83% 76.98% 38.81% -
Total Cost 319,730 330,697 366,930 381,984 354,865 335,158 367,100 -8.80%
-
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.34%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 523 698 1,047 2,093 870 1,160 1,740 -55.16%
Div Payout % 2.97% 0.00% 30.12% 26.78% 14.47% 0.00% 52.85% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.34%
NOSH 181,290 180,990 180,990 180,977 180,350 180,350 180,350 0.34%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 6.10% -2.25% 1.77% 2.67% 2.51% 0.28% 1.91% -
ROE 7.16% -3.73% 1.52% 3.39% 2.64% -0.72% 1.47% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 194.95 185.21 213.98 224.98 209.10 193.07 214.97 -6.31%
EPS 10.09 -4.77 2.00 4.48 3.45 -0.92 1.90 204.69%
DPS 0.30 0.40 0.60 1.20 0.50 0.67 1.00 -55.21%
NAPS 1.41 1.28 1.31 1.32 1.31 1.28 1.29 6.11%
Adjusted Per Share Value based on latest NOSH - 180,977
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 113.06 107.39 124.04 130.31 120.86 111.60 124.26 -6.10%
EPS 5.85 -2.77 1.15 2.60 2.00 -0.53 1.09 206.85%
DPS 0.17 0.23 0.35 0.70 0.29 0.39 0.58 -55.90%
NAPS 0.8177 0.7422 0.7594 0.7645 0.7572 0.7399 0.7457 6.34%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.64 0.51 0.715 0.915 0.455 0.57 0.555 -
P/RPS 0.33 0.28 0.33 0.41 0.22 0.30 0.26 17.24%
P/EPS 6.34 -10.69 35.89 20.42 13.17 -61.81 29.33 -64.01%
EY 15.77 -9.35 2.79 4.90 7.59 -1.62 3.41 177.83%
DY 0.47 0.78 0.84 1.31 1.10 1.17 1.80 -59.18%
P/NAPS 0.45 0.40 0.55 0.69 0.35 0.45 0.43 3.08%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 26/03/19 -
Price 0.78 0.53 0.495 1.01 0.69 0.51 0.585 -
P/RPS 0.40 0.29 0.23 0.45 0.33 0.26 0.27 29.98%
P/EPS 7.73 -11.11 24.85 22.54 19.97 -55.31 30.92 -60.34%
EY 12.94 -9.00 4.02 4.44 5.01 -1.81 3.23 152.45%
DY 0.38 0.75 1.21 1.19 0.72 1.31 1.71 -63.34%
P/NAPS 0.55 0.41 0.38 0.77 0.53 0.40 0.45 14.32%

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