[TECHBASE] QoQ Cumulative Quarter Result on 30-Apr-2022 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -117.07%
YoY- -101.08%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 120,377 57,147 237,379 171,865 119,844 57,823 227,529 -34.51%
PBT 37,947 14,729 14,973 3,868 4,996 1,365 21,209 47.22%
Tax -4,224 -3,352 -5,651 -4,341 -3,219 -1,326 -3,925 5.00%
NP 33,723 11,377 9,322 -473 1,777 39 17,284 55.95%
-
NP to SH 33,322 10,509 8,559 -255 1,494 493 16,861 57.28%
-
Tax Rate 11.13% 22.76% 37.74% 112.23% 64.43% 97.14% 18.51% -
Total Cost 86,654 45,770 228,057 172,338 118,067 57,784 210,245 -44.52%
-
Net Worth 310,174 293,276 273,591 264,512 264,500 261,828 263,637 11.41%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - 804 801 - 801 - -
Div Payout % - - 9.40% 0.00% - 162.58% - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 310,174 293,276 273,591 264,512 264,500 261,828 263,637 11.41%
NOSH 276,727 276,727 276,727 276,727 276,570 276,570 276,570 0.03%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 28.01% 19.91% 3.93% -0.28% 1.48% 0.07% 7.60% -
ROE 10.74% 3.58% 3.13% -0.10% 0.56% 0.19% 6.40% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 43.85 20.85 88.50 64.32 44.86 21.64 85.44 -35.81%
EPS 12.14 3.83 3.19 -0.10 0.56 0.18 6.33 54.18%
DPS 0.00 0.00 0.30 0.30 0.00 0.30 0.00 -
NAPS 1.13 1.07 1.02 0.99 0.99 0.98 0.99 9.19%
Adjusted Per Share Value based on latest NOSH - 276,727
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 40.17 19.07 79.20 57.35 39.99 19.29 75.92 -34.50%
EPS 11.12 3.51 2.86 -0.09 0.50 0.16 5.63 57.22%
DPS 0.00 0.00 0.27 0.27 0.00 0.27 0.00 -
NAPS 1.0349 0.9786 0.9129 0.8826 0.8825 0.8736 0.8797 11.40%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.48 0.41 0.405 0.545 0.405 0.45 0.455 -
P/RPS 1.09 1.97 0.46 0.85 0.90 2.08 0.53 61.50%
P/EPS 3.95 10.69 12.69 -571.04 72.43 243.87 7.19 -32.84%
EY 25.29 9.35 7.88 -0.18 1.38 0.41 13.92 48.73%
DY 0.00 0.00 0.74 0.55 0.00 0.67 0.00 -
P/NAPS 0.42 0.38 0.40 0.55 0.41 0.46 0.46 -5.86%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 24/03/23 30/12/22 29/09/22 23/06/22 28/03/22 23/12/21 29/09/21 -
Price 0.445 0.455 0.42 0.395 0.69 0.43 0.44 -
P/RPS 1.01 2.18 0.47 0.61 1.54 1.99 0.51 57.50%
P/EPS 3.67 11.87 13.16 -413.87 123.39 233.03 6.95 -34.59%
EY 27.28 8.43 7.60 -0.24 0.81 0.43 14.39 52.99%
DY 0.00 0.00 0.71 0.76 0.00 0.70 0.00 -
P/NAPS 0.39 0.43 0.41 0.40 0.70 0.44 0.44 -7.70%

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