[TECHBASE] QoQ Cumulative Quarter Result on 30-Apr-2011 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 136.0%
YoY- -25.82%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 95,152 46,671 184,463 127,291 83,437 38,735 136,875 -21.47%
PBT 5,683 2,105 5,723 3,510 1,719 346 5,507 2.11%
Tax -250 -100 -305 -990 -775 -184 -2,104 -75.73%
NP 5,433 2,005 5,418 2,520 944 162 3,403 36.48%
-
NP to SH 4,793 1,866 5,956 3,278 1,389 394 4,046 11.92%
-
Tax Rate 4.40% 4.75% 5.33% 28.21% 45.08% 53.18% 38.21% -
Total Cost 89,719 44,666 179,045 124,771 82,493 38,573 133,472 -23.20%
-
Net Worth 54,393 52,481 51,207 48,805 46,664 45,966 45,513 12.58%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 54,393 52,481 51,207 48,805 46,664 45,966 45,513 12.58%
NOSH 35,320 36,445 36,317 36,422 36,456 36,481 36,410 -2.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 5.71% 4.30% 2.94% 1.98% 1.13% 0.42% 2.49% -
ROE 8.81% 3.56% 11.63% 6.72% 2.98% 0.86% 8.89% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 269.40 128.06 507.92 349.49 228.87 106.18 375.92 -19.86%
EPS 13.57 5.12 16.40 9.00 3.81 1.08 11.10 14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.44 1.41 1.34 1.28 1.26 1.25 14.87%
Adjusted Per Share Value based on latest NOSH - 36,425
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 31.75 15.57 61.55 42.47 27.84 12.92 45.67 -21.47%
EPS 1.60 0.62 1.99 1.09 0.46 0.13 1.35 11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1815 0.1751 0.1709 0.1628 0.1557 0.1534 0.1519 12.56%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.41 0.35 0.34 0.33 0.31 0.36 0.41 -
P/RPS 0.15 0.27 0.07 0.09 0.14 0.34 0.11 22.90%
P/EPS 3.02 6.84 2.07 3.67 8.14 33.33 3.69 -12.47%
EY 33.10 14.63 48.24 27.27 12.29 3.00 27.10 14.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.24 0.25 0.24 0.29 0.33 -12.48%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 16/12/11 23/09/11 27/06/11 28/03/11 23/12/10 28/09/10 -
Price 0.63 0.38 0.34 0.31 0.32 0.38 0.43 -
P/RPS 0.23 0.30 0.07 0.09 0.14 0.36 0.11 63.29%
P/EPS 4.64 7.42 2.07 3.44 8.40 35.19 3.87 12.82%
EY 21.54 13.47 48.24 29.03 11.91 2.84 25.84 -11.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.26 0.24 0.23 0.25 0.30 0.34 13.25%

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