[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2017 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- 45.31%
YoY- -19.64%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 220,480 150,435 65,333 348,510 258,118 196,399 87,523 85.45%
PBT 11,325 9,899 3,780 36,540 25,023 21,609 8,936 17.16%
Tax -2,183 -1,623 -510 -9,143 -5,813 -4,562 -1,461 30.79%
NP 9,142 8,276 3,270 27,397 19,210 17,047 7,475 14.40%
-
NP to SH 7,209 6,716 2,342 22,780 15,677 14,088 6,440 7.83%
-
Tax Rate 19.28% 16.40% 13.49% 25.02% 23.23% 21.11% 16.35% -
Total Cost 211,338 142,159 62,063 321,113 238,908 179,352 80,048 91.36%
-
Net Worth 222,492 222,447 222,426 216,298 233,013 227,391 218,074 1.34%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - 2,145 2,141 - - -
Div Payout % - - - 9.42% 13.66% - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 222,492 222,447 222,426 216,298 233,013 227,391 218,074 1.34%
NOSH 180,337 180,137 180,053 171,665 171,333 170,970 170,370 3.87%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 4.15% 5.50% 5.01% 7.86% 7.44% 8.68% 8.54% -
ROE 3.24% 3.02% 1.05% 10.53% 6.73% 6.20% 2.95% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 126.84 86.56 37.60 203.02 150.65 114.87 51.37 82.98%
EPS 4.15 3.86 1.35 13.27 9.15 8.24 3.78 6.44%
DPS 0.00 0.00 0.00 1.25 1.25 0.00 0.00 -
NAPS 1.28 1.28 1.28 1.26 1.36 1.33 1.28 0.00%
Adjusted Per Share Value based on latest NOSH - 171,570
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 73.57 50.19 21.80 116.29 86.12 65.53 29.20 85.47%
EPS 2.41 2.24 0.78 7.60 5.23 4.70 2.15 7.93%
DPS 0.00 0.00 0.00 0.72 0.71 0.00 0.00 -
NAPS 0.7424 0.7422 0.7422 0.7217 0.7775 0.7587 0.7276 1.35%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.695 0.625 1.23 1.28 1.49 1.41 1.59 -
P/RPS 0.55 0.72 3.27 0.63 0.99 1.23 3.10 -68.52%
P/EPS 16.76 16.17 91.26 9.65 16.28 17.11 42.06 -45.94%
EY 5.97 6.18 1.10 10.37 6.14 5.84 2.38 84.92%
DY 0.00 0.00 0.00 0.98 0.84 0.00 0.00 -
P/NAPS 0.54 0.49 0.96 1.02 1.10 1.06 1.24 -42.63%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 26/03/18 29/12/17 29/09/17 30/06/17 27/03/17 16/12/16 -
Price 0.70 0.65 0.86 1.15 1.55 1.38 1.50 -
P/RPS 0.55 0.75 2.29 0.57 1.03 1.20 2.92 -67.24%
P/EPS 16.88 16.82 63.81 8.67 16.94 16.75 39.68 -43.52%
EY 5.92 5.95 1.57 11.54 5.90 5.97 2.52 76.99%
DY 0.00 0.00 0.00 1.09 0.81 0.00 0.00 -
P/NAPS 0.55 0.51 0.67 0.91 1.14 1.04 1.17 -39.62%

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