[TECHBASE] QoQ Cumulative Quarter Result on 30-Apr-2020 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
01-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -459.23%
YoY- -418.85%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 153,487 83,977 340,501 242,567 186,780 98,113 364,010 -43.62%
PBT 30,515 19,005 24,791 -2,972 4,996 3,560 12,329 82.47%
Tax -4,365 -2,860 -4,020 -2,484 -1,681 -943 -3,184 23.28%
NP 26,150 16,145 20,771 -5,456 3,315 2,617 9,145 100.82%
-
NP to SH 24,079 15,230 17,629 -6,247 1,739 1,954 6,014 151.08%
-
Tax Rate 14.30% 15.05% 16.22% - 33.65% 26.49% 25.83% -
Total Cost 127,337 67,832 319,730 248,023 183,465 95,496 354,865 -49.34%
-
Net Worth 265,722 262,092 246,272 223,523 228,701 230,256 228,051 10.67%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - 1,747 523 523 523 523 870 -
Div Payout % - 11.47% 2.97% 0.00% 30.12% 26.78% 14.47% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 265,722 262,092 246,272 223,523 228,701 230,256 228,051 10.67%
NOSH 184,349 182,810 181,290 180,990 180,990 180,977 180,350 1.46%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 17.04% 19.23% 6.10% -2.25% 1.77% 2.67% 2.51% -
ROE 9.06% 5.81% 7.16% -2.79% 0.76% 0.85% 2.64% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 87.22 48.06 194.95 138.90 106.99 56.25 209.10 -44.02%
EPS 13.68 8.72 10.09 -3.58 1.00 1.12 3.45 149.47%
DPS 0.00 1.00 0.30 0.30 0.30 0.30 0.50 -
NAPS 1.51 1.50 1.41 1.28 1.31 1.32 1.31 9.88%
Adjusted Per Share Value based on latest NOSH - 180,990
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 51.21 28.02 113.61 80.94 62.32 32.74 121.46 -43.62%
EPS 8.03 5.08 5.88 -2.08 0.58 0.65 2.01 150.72%
DPS 0.00 0.58 0.17 0.17 0.17 0.17 0.29 -
NAPS 0.8866 0.8745 0.8217 0.7458 0.7631 0.7683 0.7609 10.67%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.03 1.47 0.64 0.51 0.715 0.915 0.455 -
P/RPS 1.18 3.06 0.33 0.37 0.67 1.63 0.22 204.85%
P/EPS 7.53 16.86 6.34 -14.26 71.78 81.68 13.17 -30.99%
EY 13.28 5.93 15.77 -7.01 1.39 1.22 7.59 44.95%
DY 0.00 0.68 0.47 0.59 0.42 0.33 1.10 -
P/NAPS 0.68 0.98 0.45 0.40 0.55 0.69 0.35 55.38%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/03/21 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 -
Price 0.93 1.56 0.78 0.53 0.495 1.01 0.69 -
P/RPS 1.07 3.25 0.40 0.38 0.46 1.80 0.33 118.28%
P/EPS 6.80 17.90 7.73 -14.82 49.69 90.16 19.97 -51.07%
EY 14.71 5.59 12.94 -6.75 2.01 1.11 5.01 104.37%
DY 0.00 0.64 0.38 0.57 0.61 0.30 0.72 -
P/NAPS 0.62 1.04 0.55 0.41 0.38 0.77 0.53 10.96%

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