[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 44.02%
YoY- 19.66%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 230,349 163,616 79,703 294,113 204,396 151,051 66,560 129.31%
PBT 20,021 15,940 7,069 24,173 17,001 15,390 5,218 145.69%
Tax -2,934 -1,873 -986 -3,372 -2,560 -3,400 -618 183.28%
NP 17,087 14,067 6,083 20,801 14,441 11,990 4,600 140.42%
-
NP to SH 14,410 12,312 5,400 18,487 12,836 10,599 3,879 140.43%
-
Tax Rate 14.65% 11.75% 13.95% 13.95% 15.06% 22.09% 11.84% -
Total Cost 213,262 149,549 73,620 273,312 189,955 139,061 61,960 128.48%
-
Net Worth 104,155 101,619 96,050 63,389 74,338 74,104 73,705 26.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 1,610 1,604 - - - - - -
Div Payout % 11.18% 13.03% - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 104,155 101,619 96,050 63,389 74,338 74,104 73,705 26.00%
NOSH 107,377 106,967 75,630 74,576 74,338 74,104 80,249 21.49%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.42% 8.60% 7.63% 7.07% 7.07% 7.94% 6.91% -
ROE 13.84% 12.12% 5.62% 29.16% 17.27% 14.30% 5.26% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 214.52 152.96 105.39 394.38 274.95 203.84 90.30 78.32%
EPS 13.42 11.51 7.14 17.55 12.21 10.11 5.26 87.03%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 1.27 0.85 1.00 1.00 1.00 -2.01%
Adjusted Per Share Value based on latest NOSH - 74,569
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 76.86 54.59 26.59 98.13 68.20 50.40 22.21 129.30%
EPS 4.81 4.11 1.80 6.17 4.28 3.54 1.29 141.03%
DPS 0.54 0.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3475 0.3391 0.3205 0.2115 0.248 0.2473 0.2459 26.01%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.72 1.52 1.68 1.52 1.40 1.04 1.12 -
P/RPS 0.80 0.99 1.59 0.39 0.51 0.51 1.24 -25.39%
P/EPS 12.82 13.21 23.53 6.13 8.11 7.27 21.28 -28.73%
EY 7.80 7.57 4.25 16.31 12.33 13.75 4.70 40.30%
DY 0.87 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.60 1.32 1.79 1.40 1.04 1.12 35.78%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 -
Price 2.16 1.88 1.69 1.63 1.81 1.16 1.15 -
P/RPS 1.01 1.23 1.60 0.41 0.66 0.57 1.27 -14.19%
P/EPS 16.10 16.33 23.67 6.58 10.48 8.11 21.85 -18.46%
EY 6.21 6.12 4.22 15.21 9.54 12.33 4.58 22.57%
DY 0.69 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.98 1.33 1.92 1.81 1.16 1.15 55.69%

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