[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 81.7%
YoY- 47.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 139,782 95,152 46,671 184,463 127,291 83,437 38,735 135.45%
PBT 8,593 5,683 2,105 5,723 3,510 1,719 346 752.89%
Tax -400 -250 -100 -305 -990 -775 -184 67.89%
NP 8,193 5,433 2,005 5,418 2,520 944 162 1270.85%
-
NP to SH 7,368 4,793 1,866 5,956 3,278 1,389 394 605.79%
-
Tax Rate 4.65% 4.40% 4.75% 5.33% 28.21% 45.08% 53.18% -
Total Cost 131,589 89,719 44,666 179,045 124,771 82,493 38,573 126.78%
-
Net Worth 59,003 54,393 52,481 51,207 48,805 46,664 45,966 18.12%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,003 54,393 52,481 51,207 48,805 46,664 45,966 18.12%
NOSH 36,876 35,320 36,445 36,317 36,422 36,456 36,481 0.72%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.86% 5.71% 4.30% 2.94% 1.98% 1.13% 0.42% -
ROE 12.49% 8.81% 3.56% 11.63% 6.72% 2.98% 0.86% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 379.05 269.40 128.06 507.92 349.49 228.87 106.18 133.76%
EPS 19.98 13.57 5.12 16.40 9.00 3.81 1.08 600.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.44 1.41 1.34 1.28 1.26 17.28%
Adjusted Per Share Value based on latest NOSH - 36,189
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 46.41 31.59 15.50 61.25 42.27 27.70 12.86 135.46%
EPS 2.45 1.59 0.62 1.98 1.09 0.46 0.13 609.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.1806 0.1743 0.17 0.1621 0.1549 0.1526 18.13%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.62 0.41 0.35 0.34 0.33 0.31 0.36 -
P/RPS 0.16 0.15 0.27 0.07 0.09 0.14 0.34 -39.52%
P/EPS 3.10 3.02 6.84 2.07 3.67 8.14 33.33 -79.50%
EY 32.23 33.10 14.63 48.24 27.27 12.29 3.00 387.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.24 0.24 0.25 0.24 0.29 21.85%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 30/03/12 16/12/11 23/09/11 27/06/11 28/03/11 23/12/10 -
Price 0.63 0.63 0.38 0.34 0.31 0.32 0.38 -
P/RPS 0.17 0.23 0.30 0.07 0.09 0.14 0.36 -39.38%
P/EPS 3.15 4.64 7.42 2.07 3.44 8.40 35.19 -80.01%
EY 31.71 21.54 13.47 48.24 29.03 11.91 2.84 400.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.26 0.24 0.23 0.25 0.30 19.13%

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