[TECHBASE] QoQ Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 21.11%
YoY- 16.52%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 163,616 79,703 294,113 204,396 151,051 66,560 235,545 -21.51%
PBT 15,940 7,069 24,173 17,001 15,390 5,218 19,404 -12.25%
Tax -1,873 -986 -3,372 -2,560 -3,400 -618 -2,242 -11.26%
NP 14,067 6,083 20,801 14,441 11,990 4,600 17,162 -12.38%
-
NP to SH 12,312 5,400 18,487 12,836 10,599 3,879 15,449 -14.00%
-
Tax Rate 11.75% 13.95% 13.95% 15.06% 22.09% 11.84% 11.55% -
Total Cost 149,549 73,620 273,312 189,955 139,061 61,960 218,383 -22.25%
-
Net Worth 101,619 96,050 63,389 74,338 74,104 73,705 35,761 100.23%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 1,604 - - - - - - -
Div Payout % 13.03% - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 101,619 96,050 63,389 74,338 74,104 73,705 35,761 100.23%
NOSH 106,967 75,630 74,576 74,338 74,104 80,249 36,867 103.03%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 8.60% 7.63% 7.07% 7.07% 7.94% 6.91% 7.29% -
ROE 12.12% 5.62% 29.16% 17.27% 14.30% 5.26% 43.20% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 152.96 105.39 394.38 274.95 203.84 90.30 638.90 -61.34%
EPS 11.51 7.14 17.55 12.21 10.11 5.26 20.95 -32.84%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.27 0.85 1.00 1.00 1.00 0.97 -1.37%
Adjusted Per Share Value based on latest NOSH - 74,318
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 54.33 26.46 97.66 67.87 50.15 22.10 78.21 -21.51%
EPS 4.09 1.79 6.14 4.26 3.52 1.29 5.13 -13.98%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3374 0.3189 0.2105 0.2468 0.2461 0.2447 0.1187 100.27%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.52 1.68 1.52 1.40 1.04 1.12 1.94 -
P/RPS 0.99 1.59 0.39 0.51 0.51 1.24 0.30 121.17%
P/EPS 13.21 23.53 6.13 8.11 7.27 21.28 4.63 100.77%
EY 7.57 4.25 16.31 12.33 13.75 4.70 21.60 -50.19%
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.32 1.79 1.40 1.04 1.12 2.00 -13.78%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 -
Price 1.88 1.69 1.63 1.81 1.16 1.15 1.06 -
P/RPS 1.23 1.60 0.41 0.66 0.57 1.27 0.17 272.73%
P/EPS 16.33 23.67 6.58 10.48 8.11 21.85 2.53 245.48%
EY 6.12 4.22 15.21 9.54 12.33 4.58 39.53 -71.06%
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.33 1.92 1.81 1.16 1.15 1.09 48.71%

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