[TECHBASE] QoQ Cumulative Quarter Result on 31-Jan-2020 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -11.0%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 83,977 340,501 242,567 186,780 98,113 364,010 252,085 -51.78%
PBT 19,005 24,791 -2,972 4,996 3,560 12,329 3,112 232.28%
Tax -2,860 -4,020 -2,484 -1,681 -943 -3,184 -2,396 12.46%
NP 16,145 20,771 -5,456 3,315 2,617 9,145 716 690.64%
-
NP to SH 15,230 17,629 -6,247 1,739 1,954 6,014 -1,204 -
-
Tax Rate 15.05% 16.22% - 33.65% 26.49% 25.83% 76.99% -
Total Cost 67,832 319,730 248,023 183,465 95,496 354,865 251,369 -58.07%
-
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 1,747 523 523 523 523 870 870 58.82%
Div Payout % 11.47% 2.97% 0.00% 30.12% 26.78% 14.47% 0.00% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37%
NOSH 182,810 181,290 180,990 180,990 180,977 180,350 180,350 0.90%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 19.23% 6.10% -2.25% 1.77% 2.67% 2.51% 0.28% -
ROE 5.81% 7.16% -2.79% 0.76% 0.85% 2.64% -0.54% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 48.06 194.95 138.90 106.99 56.25 209.10 144.81 -51.90%
EPS 8.72 10.09 -3.58 1.00 1.12 3.45 -0.69 -
DPS 1.00 0.30 0.30 0.30 0.30 0.50 0.50 58.40%
NAPS 1.50 1.41 1.28 1.31 1.32 1.31 1.28 11.09%
Adjusted Per Share Value based on latest NOSH - 180,990
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 27.88 113.06 80.54 62.02 32.58 120.86 83.70 -51.78%
EPS 5.06 5.85 -2.07 0.58 0.65 2.00 -0.40 -
DPS 0.58 0.17 0.17 0.17 0.17 0.29 0.29 58.40%
NAPS 0.8702 0.8177 0.7422 0.7594 0.7645 0.7572 0.7399 11.36%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.47 0.64 0.51 0.715 0.915 0.455 0.57 -
P/RPS 3.06 0.33 0.37 0.67 1.63 0.22 0.39 292.39%
P/EPS 16.86 6.34 -14.26 71.78 81.68 13.17 -82.42 -
EY 5.93 15.77 -7.01 1.39 1.22 7.59 -1.21 -
DY 0.68 0.47 0.59 0.42 0.33 1.10 0.88 -15.72%
P/NAPS 0.98 0.45 0.40 0.55 0.69 0.35 0.45 67.61%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 -
Price 1.56 0.78 0.53 0.495 1.01 0.69 0.51 -
P/RPS 3.25 0.40 0.38 0.46 1.80 0.33 0.35 338.81%
P/EPS 17.90 7.73 -14.82 49.69 90.16 19.97 -73.74 -
EY 5.59 12.94 -6.75 2.01 1.11 5.01 -1.36 -
DY 0.64 0.38 0.57 0.61 0.30 0.72 0.98 -24.63%
P/NAPS 1.04 0.55 0.41 0.38 0.77 0.53 0.40 88.53%

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