[TECHBASE] QoQ Annualized Quarter Result on 31-Oct-2022 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- 391.13%
YoY- 2031.64%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 223,227 224,977 240,754 228,588 237,379 229,153 239,688 -4.64%
PBT 24,052 32,154 75,894 58,916 14,973 5,157 9,992 79.90%
Tax -4,134 -3,818 -8,448 -13,408 -5,651 -5,787 -6,438 -25.63%
NP 19,918 28,336 67,446 45,508 9,322 -630 3,554 216.51%
-
NP to SH 20,880 27,710 66,644 42,036 8,559 -340 2,988 266.81%
-
Tax Rate 17.19% 11.87% 11.13% 22.76% 37.74% 112.22% 64.43% -
Total Cost 203,309 196,641 173,308 183,080 228,057 229,783 236,134 -9.52%
-
Net Worth 299,966 299,702 310,174 293,276 273,591 264,512 264,500 8.77%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - 804 1,068 - -
Div Payout % - - - - 9.40% 0.00% - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 299,966 299,702 310,174 293,276 273,591 264,512 264,500 8.77%
NOSH 276,727 276,727 276,727 276,727 276,727 276,727 276,570 0.03%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 8.92% 12.60% 28.01% 19.91% 3.93% -0.28% 1.48% -
ROE 6.96% 9.25% 21.49% 14.33% 3.13% -0.13% 1.13% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 81.11 81.82 87.71 83.40 88.50 85.77 89.71 -6.51%
EPS 7.59 10.08 24.28 15.32 3.19 -0.13 1.12 259.36%
DPS 0.00 0.00 0.00 0.00 0.30 0.40 0.00 -
NAPS 1.09 1.09 1.13 1.07 1.02 0.99 0.99 6.64%
Adjusted Per Share Value based on latest NOSH - 276,727
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 74.48 75.07 80.33 76.27 79.20 76.46 79.98 -4.65%
EPS 6.97 9.25 22.24 14.03 2.86 -0.11 1.00 266.18%
DPS 0.00 0.00 0.00 0.00 0.27 0.36 0.00 -
NAPS 1.0009 1.00 1.0349 0.9786 0.9129 0.8826 0.8825 8.78%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.395 0.475 0.48 0.41 0.405 0.545 0.405 -
P/RPS 0.49 0.58 0.55 0.49 0.46 0.64 0.45 5.85%
P/EPS 5.21 4.71 1.98 2.67 12.69 -428.28 36.21 -72.63%
EY 19.21 21.22 50.58 37.41 7.88 -0.23 2.76 265.83%
DY 0.00 0.00 0.00 0.00 0.74 0.73 0.00 -
P/NAPS 0.36 0.44 0.42 0.38 0.40 0.55 0.41 -8.32%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 29/09/23 27/06/23 24/03/23 30/12/22 29/09/22 23/06/22 28/03/22 -
Price 0.335 0.44 0.445 0.455 0.42 0.395 0.69 -
P/RPS 0.41 0.54 0.51 0.55 0.47 0.46 0.77 -34.38%
P/EPS 4.42 4.37 1.83 2.97 13.16 -310.40 61.70 -82.83%
EY 22.65 22.91 54.56 33.71 7.60 -0.32 1.62 483.17%
DY 0.00 0.00 0.00 0.00 0.71 1.01 0.00 -
P/NAPS 0.31 0.40 0.39 0.43 0.41 0.40 0.70 -41.98%

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