[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -74.89%
YoY- 13.45%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 294,113 204,396 151,051 66,560 235,545 160,241 113,346 89.16%
PBT 24,173 17,001 15,390 5,218 19,404 12,721 9,911 81.48%
Tax -3,372 -2,560 -3,400 -618 -2,242 -495 -462 277.64%
NP 20,801 14,441 11,990 4,600 17,162 12,226 9,449 69.47%
-
NP to SH 18,487 12,836 10,599 3,879 15,449 11,016 8,308 70.69%
-
Tax Rate 13.95% 15.06% 22.09% 11.84% 11.55% 3.89% 4.66% -
Total Cost 273,312 189,955 139,061 61,960 218,383 148,015 103,897 90.90%
-
Net Worth 63,389 74,338 74,104 73,705 35,761 78,159 76,849 -12.07%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 63,389 74,338 74,104 73,705 35,761 78,159 76,849 -12.07%
NOSH 74,576 74,338 74,104 80,249 36,867 36,867 37,305 58.89%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 7.07% 7.07% 7.94% 6.91% 7.29% 7.63% 8.34% -
ROE 29.16% 17.27% 14.30% 5.26% 43.20% 14.09% 10.81% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 394.38 274.95 203.84 90.30 638.90 434.64 303.83 19.05%
EPS 17.55 12.21 10.11 5.26 20.95 29.88 22.27 -14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 1.00 1.00 1.00 0.97 2.12 2.06 -44.66%
Adjusted Per Share Value based on latest NOSH - 80,249
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 98.02 68.12 50.34 22.18 78.50 53.41 37.78 89.14%
EPS 6.16 4.28 3.53 1.29 5.15 3.67 2.77 70.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2113 0.2478 0.247 0.2456 0.1192 0.2605 0.2561 -12.06%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.52 1.40 1.04 1.12 1.94 1.32 1.07 -
P/RPS 0.39 0.51 0.51 1.24 0.30 0.30 0.35 7.50%
P/EPS 6.13 8.11 7.27 21.28 4.63 4.42 4.80 17.76%
EY 16.31 12.33 13.75 4.70 21.60 22.64 20.81 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.40 1.04 1.12 2.00 0.62 0.52 128.49%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 -
Price 1.63 1.81 1.16 1.15 1.06 2.10 0.91 -
P/RPS 0.41 0.66 0.57 1.27 0.17 0.48 0.30 23.22%
P/EPS 6.58 10.48 8.11 21.85 2.53 7.03 4.09 37.41%
EY 15.21 9.54 12.33 4.58 39.53 14.23 24.47 -27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.81 1.16 1.15 1.09 0.99 0.44 167.75%

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