[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2020 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
16-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- -13.61%
YoY- 679.43%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 227,529 188,858 153,487 83,977 340,501 242,567 186,780 14.07%
PBT 21,209 29,091 30,515 19,005 24,791 -2,972 4,996 162.41%
Tax -3,925 -4,342 -4,365 -2,860 -4,020 -2,484 -1,681 76.09%
NP 17,284 24,749 26,150 16,145 20,771 -5,456 3,315 200.98%
-
NP to SH 16,861 23,504 24,079 15,230 17,629 -6,247 1,739 355.32%
-
Tax Rate 18.51% 14.93% 14.30% 15.05% 16.22% - 33.65% -
Total Cost 210,245 164,109 127,337 67,832 319,730 248,023 183,465 9.51%
-
Net Worth 263,637 267,206 265,722 262,092 246,272 223,523 228,701 9.95%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - 1,747 523 523 523 -
Div Payout % - - - 11.47% 2.97% 0.00% 30.12% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 263,637 267,206 265,722 262,092 246,272 223,523 228,701 9.95%
NOSH 276,570 184,349 184,349 182,810 181,290 180,990 180,990 32.70%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 7.60% 13.10% 17.04% 19.23% 6.10% -2.25% 1.77% -
ROE 6.40% 8.80% 9.06% 5.81% 7.16% -2.79% 0.76% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 85.44 106.72 87.22 48.06 194.95 138.90 106.99 -13.93%
EPS 6.33 13.28 13.68 8.72 10.09 -3.58 1.00 242.57%
DPS 0.00 0.00 0.00 1.00 0.30 0.30 0.30 -
NAPS 0.99 1.51 1.51 1.50 1.41 1.28 1.31 -17.04%
Adjusted Per Share Value based on latest NOSH - 182,810
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 75.55 62.71 50.96 27.88 113.06 80.54 62.02 14.07%
EPS 5.60 7.80 8.00 5.06 5.85 -2.07 0.58 354.05%
DPS 0.00 0.00 0.00 0.58 0.17 0.17 0.17 -
NAPS 0.8754 0.8872 0.8823 0.8702 0.8177 0.7422 0.7594 9.94%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.455 1.16 1.03 1.47 0.64 0.51 0.715 -
P/RPS 0.53 1.09 1.18 3.06 0.33 0.37 0.67 -14.47%
P/EPS 7.19 8.73 7.53 16.86 6.34 -14.26 71.78 -78.46%
EY 13.92 11.45 13.28 5.93 15.77 -7.01 1.39 365.25%
DY 0.00 0.00 0.00 0.68 0.47 0.59 0.42 -
P/NAPS 0.46 0.77 0.68 0.98 0.45 0.40 0.55 -11.24%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 01/07/20 23/04/20 -
Price 0.44 0.55 0.93 1.56 0.78 0.53 0.495 -
P/RPS 0.51 0.52 1.07 3.25 0.40 0.38 0.46 7.12%
P/EPS 6.95 4.14 6.80 17.90 7.73 -14.82 49.69 -73.08%
EY 14.39 24.15 14.71 5.59 12.94 -6.75 2.01 271.90%
DY 0.00 0.00 0.00 0.64 0.38 0.57 0.61 -
P/NAPS 0.44 0.36 0.62 1.04 0.55 0.41 0.38 10.27%

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