[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2018 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
25-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 15.37%
YoY- -63.49%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 252,085 187,115 94,499 302,694 220,480 150,435 65,333 146.61%
PBT 3,112 5,826 2,344 13,877 11,325 9,899 3,780 -12.19%
Tax -2,396 -2,261 -624 -3,530 -2,183 -1,623 -510 181.30%
NP 716 3,565 1,720 10,347 9,142 8,276 3,270 -63.77%
-
NP to SH -1,204 1,647 1,159 8,317 7,209 6,716 2,342 -
-
Tax Rate 76.99% 38.81% 26.62% 25.44% 19.28% 16.40% 13.49% -
Total Cost 251,369 183,550 92,779 292,347 211,338 142,159 62,063 154.74%
-
Net Worth 222,828 224,569 226,310 222,574 222,492 222,447 222,426 0.12%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 870 870 870 - - - - -
Div Payout % 0.00% 52.85% 75.10% - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 222,828 224,569 226,310 222,574 222,492 222,447 222,426 0.12%
NOSH 180,350 180,350 180,350 180,349 180,337 180,137 180,053 0.11%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 0.28% 1.91% 1.82% 3.42% 4.15% 5.50% 5.01% -
ROE -0.54% 0.73% 0.51% 3.74% 3.24% 3.02% 1.05% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 144.81 107.48 54.28 174.08 126.84 86.56 37.60 146.30%
EPS -0.69 0.95 0.67 4.78 4.15 3.86 1.35 -
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.29 1.30 1.28 1.28 1.28 1.28 0.00%
Adjusted Per Share Value based on latest NOSH - 180,349
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 84.11 62.43 31.53 101.00 73.57 50.19 21.80 146.60%
EPS -0.40 0.55 0.39 2.78 2.41 2.24 0.78 -
DPS 0.29 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.7435 0.7493 0.7551 0.7426 0.7424 0.7422 0.7422 0.11%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.57 0.555 0.59 0.70 0.695 0.625 1.23 -
P/RPS 0.39 0.52 1.09 0.40 0.55 0.72 3.27 -75.86%
P/EPS -82.42 58.66 88.62 14.64 16.76 16.17 91.26 -
EY -1.21 1.70 1.13 6.83 5.97 6.18 1.10 -
DY 0.88 0.90 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.45 0.55 0.54 0.49 0.96 -39.74%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 26/03/19 14/12/18 25/09/18 29/06/18 26/03/18 29/12/17 -
Price 0.51 0.585 0.59 0.71 0.70 0.65 0.86 -
P/RPS 0.35 0.54 1.09 0.41 0.55 0.75 2.29 -71.51%
P/EPS -73.74 61.83 88.62 14.84 16.88 16.82 63.81 -
EY -1.36 1.62 1.13 6.74 5.92 5.95 1.57 -
DY 0.98 0.85 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.45 0.55 0.55 0.51 0.67 -29.16%

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