[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2022 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- 3456.47%
YoY- -49.24%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 168,733 120,377 57,147 237,379 171,865 119,844 57,823 104.60%
PBT 24,116 37,947 14,729 14,973 3,868 4,996 1,365 581.91%
Tax -2,864 -4,224 -3,352 -5,651 -4,341 -3,219 -1,326 67.32%
NP 21,252 33,723 11,377 9,322 -473 1,777 39 6648.93%
-
NP to SH 20,783 33,322 10,509 8,559 -255 1,494 493 1119.59%
-
Tax Rate 11.88% 11.13% 22.76% 37.74% 112.23% 64.43% 97.14% -
Total Cost 147,481 86,654 45,770 228,057 172,338 118,067 57,784 87.08%
-
Net Worth 299,702 310,174 293,276 273,591 264,512 264,500 261,828 9.45%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - 804 801 - 801 -
Div Payout % - - - 9.40% 0.00% - 162.58% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 299,702 310,174 293,276 273,591 264,512 264,500 261,828 9.45%
NOSH 276,727 276,727 276,727 276,727 276,727 276,570 276,570 0.03%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 12.60% 28.01% 19.91% 3.93% -0.28% 1.48% 0.07% -
ROE 6.93% 10.74% 3.58% 3.13% -0.10% 0.56% 0.19% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 61.37 43.85 20.85 88.50 64.32 44.86 21.64 100.73%
EPS 7.56 12.14 3.83 3.19 -0.10 0.56 0.18 1116.57%
DPS 0.00 0.00 0.00 0.30 0.30 0.00 0.30 -
NAPS 1.09 1.13 1.07 1.02 0.99 0.99 0.98 7.37%
Adjusted Per Share Value based on latest NOSH - 276,727
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 56.03 39.97 18.97 78.82 57.07 39.79 19.20 104.61%
EPS 6.90 11.06 3.49 2.84 -0.08 0.50 0.16 1138.26%
DPS 0.00 0.00 0.00 0.27 0.27 0.00 0.27 -
NAPS 0.9951 1.0299 0.9738 0.9084 0.8783 0.8782 0.8694 9.44%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.475 0.48 0.41 0.405 0.545 0.405 0.45 -
P/RPS 0.77 1.09 1.97 0.46 0.85 0.90 2.08 -48.53%
P/EPS 6.28 3.95 10.69 12.69 -571.04 72.43 243.87 -91.33%
EY 15.91 25.29 9.35 7.88 -0.18 1.38 0.41 1053.89%
DY 0.00 0.00 0.00 0.74 0.55 0.00 0.67 -
P/NAPS 0.44 0.42 0.38 0.40 0.55 0.41 0.46 -2.92%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 27/06/23 24/03/23 30/12/22 29/09/22 23/06/22 28/03/22 23/12/21 -
Price 0.44 0.445 0.455 0.42 0.395 0.69 0.43 -
P/RPS 0.72 1.01 2.18 0.47 0.61 1.54 1.99 -49.31%
P/EPS 5.82 3.67 11.87 13.16 -413.87 123.39 233.03 -91.51%
EY 17.18 27.28 8.43 7.60 -0.24 0.81 0.43 1076.62%
DY 0.00 0.00 0.00 0.71 0.76 0.00 0.70 -
P/NAPS 0.40 0.39 0.43 0.41 0.40 0.70 0.44 -6.17%

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