[TECHBASE] QoQ Quarter Result on 30-Apr-2014 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -66.71%
YoY- -17.39%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 83,913 79,703 89,717 53,345 84,491 66,560 75,304 7.46%
PBT 8,871 7,069 7,172 1,611 10,172 5,218 6,648 21.14%
Tax -887 -986 -812 840 -2,782 -618 -1,822 -38.03%
NP 7,984 6,083 6,360 2,451 7,390 4,600 4,826 39.75%
-
NP to SH 6,912 5,400 5,720 2,237 6,720 3,879 4,306 36.97%
-
Tax Rate 10.00% 13.95% 11.32% -52.14% 27.35% 11.84% 27.41% -
Total Cost 75,929 73,620 83,357 50,894 77,101 61,960 70,478 5.07%
-
Net Worth 101,647 96,050 74,569 83,237 80,758 73,705 83,686 13.79%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 1,604 - - - - - - -
Div Payout % 23.22% - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 101,647 96,050 74,569 83,237 80,758 73,705 83,686 13.79%
NOSH 106,996 75,630 74,569 74,318 74,090 80,249 36,866 103.07%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 9.51% 7.63% 7.09% 4.59% 8.75% 6.91% 6.41% -
ROE 6.80% 5.62% 7.67% 2.69% 8.32% 5.26% 5.15% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 78.43 105.39 120.31 71.78 114.04 90.30 204.26 -47.07%
EPS 6.46 7.14 5.43 3.01 9.07 5.26 11.68 -32.54%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.27 1.00 1.12 1.09 1.00 2.27 -43.96%
Adjusted Per Share Value based on latest NOSH - 74,318
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 27.86 26.46 29.79 17.71 28.05 22.10 25.00 7.46%
EPS 2.30 1.79 1.90 0.74 2.23 1.29 1.43 37.15%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3375 0.3189 0.2476 0.2764 0.2681 0.2447 0.2779 13.78%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.52 1.68 1.52 1.40 1.04 1.12 1.94 -
P/RPS 1.94 1.59 1.26 1.95 0.91 1.24 0.95 60.75%
P/EPS 23.53 23.53 19.82 46.51 11.47 21.28 16.61 26.05%
EY 4.25 4.25 5.05 2.15 8.72 4.70 6.02 -20.66%
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.32 1.52 1.25 0.95 1.12 0.85 52.27%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 -
Price 1.88 1.69 1.63 1.81 1.16 1.15 1.06 -
P/RPS 2.40 1.60 1.35 2.52 1.02 1.27 0.52 176.43%
P/EPS 29.10 23.67 21.25 60.13 12.79 21.85 9.08 116.91%
EY 3.44 4.22 4.71 1.66 7.82 4.58 11.02 -53.88%
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.33 1.63 1.62 1.06 1.15 0.47 160.16%

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