[TECHBASE] QoQ Cumulative Quarter Result on 30-Apr-2021 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -2.39%
YoY- 476.24%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 119,844 57,823 227,529 188,858 153,487 83,977 340,501 -50.05%
PBT 4,996 1,365 21,209 29,091 30,515 19,005 24,791 -65.52%
Tax -3,219 -1,326 -3,925 -4,342 -4,365 -2,860 -4,020 -13.73%
NP 1,777 39 17,284 24,749 26,150 16,145 20,771 -80.49%
-
NP to SH 1,494 493 16,861 23,504 24,079 15,230 17,629 -80.61%
-
Tax Rate 64.43% 97.14% 18.51% 14.93% 14.30% 15.05% 16.22% -
Total Cost 118,067 57,784 210,245 164,109 127,337 67,832 319,730 -48.43%
-
Net Worth 264,500 261,828 263,637 267,206 265,722 262,092 246,272 4.86%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - 801 - - - 1,747 523 -
Div Payout % - 162.58% - - - 11.47% 2.97% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 264,500 261,828 263,637 267,206 265,722 262,092 246,272 4.86%
NOSH 276,570 276,570 276,570 184,349 184,349 182,810 181,290 32.41%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 1.48% 0.07% 7.60% 13.10% 17.04% 19.23% 6.10% -
ROE 0.56% 0.19% 6.40% 8.80% 9.06% 5.81% 7.16% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 44.86 21.64 85.44 106.72 87.22 48.06 194.95 -62.34%
EPS 0.56 0.18 6.33 13.28 13.68 8.72 10.09 -85.37%
DPS 0.00 0.30 0.00 0.00 0.00 1.00 0.30 -
NAPS 0.99 0.98 0.99 1.51 1.51 1.50 1.41 -20.95%
Adjusted Per Share Value based on latest NOSH - 184,349
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 39.79 19.20 75.55 62.71 50.96 27.88 113.06 -50.05%
EPS 0.50 0.16 5.60 7.80 8.00 5.06 5.85 -80.50%
DPS 0.00 0.27 0.00 0.00 0.00 0.58 0.17 -
NAPS 0.8782 0.8694 0.8754 0.8872 0.8823 0.8702 0.8177 4.85%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.405 0.45 0.455 1.16 1.03 1.47 0.64 -
P/RPS 0.90 2.08 0.53 1.09 1.18 3.06 0.33 94.84%
P/EPS 72.43 243.87 7.19 8.73 7.53 16.86 6.34 405.00%
EY 1.38 0.41 13.92 11.45 13.28 5.93 15.77 -80.20%
DY 0.00 0.67 0.00 0.00 0.00 0.68 0.47 -
P/NAPS 0.41 0.46 0.46 0.77 0.68 0.98 0.45 -6.00%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 28/03/22 23/12/21 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 -
Price 0.69 0.43 0.44 0.55 0.93 1.56 0.78 -
P/RPS 1.54 1.99 0.51 0.52 1.07 3.25 0.40 145.04%
P/EPS 123.39 233.03 6.95 4.14 6.80 17.90 7.73 530.77%
EY 0.81 0.43 14.39 24.15 14.71 5.59 12.94 -84.15%
DY 0.00 0.70 0.00 0.00 0.00 0.64 0.38 -
P/NAPS 0.70 0.44 0.44 0.36 0.62 1.04 0.55 17.39%

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