[TECHBASE] QoQ Quarter Result on 30-Apr-2015 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- -69.65%
YoY- -6.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 99,867 104,678 119,991 66,733 83,913 79,703 89,717 7.38%
PBT 10,515 11,290 11,034 4,081 8,871 7,069 7,172 28.96%
Tax -2,081 -2,258 -4,098 -1,061 -887 -986 -812 86.95%
NP 8,434 9,032 6,936 3,020 7,984 6,083 6,360 20.64%
-
NP to SH 7,017 7,728 6,362 2,098 6,912 5,400 5,720 14.55%
-
Tax Rate 19.79% 20.00% 37.14% 26.00% 10.00% 13.95% 11.32% -
Total Cost 91,433 95,646 113,055 63,713 75,929 73,620 83,357 6.34%
-
Net Worth 126,305 122,190 107,912 104,362 101,647 96,050 74,569 41.95%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 1,619 - - - 1,604 - - -
Div Payout % 23.08% - - - 23.22% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 126,305 122,190 107,912 104,362 101,647 96,050 74,569 41.95%
NOSH 107,953 107,184 107,912 107,589 106,996 75,630 74,569 27.88%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 8.45% 8.63% 5.78% 4.53% 9.51% 7.63% 7.09% -
ROE 5.56% 6.32% 5.90% 2.01% 6.80% 5.62% 7.67% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 92.51 97.66 111.19 62.03 78.43 105.39 120.31 -16.02%
EPS 6.50 7.21 3.88 1.95 6.46 7.14 5.43 12.70%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.17 1.14 1.00 0.97 0.95 1.27 1.00 11.00%
Adjusted Per Share Value based on latest NOSH - 107,589
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 33.32 34.93 40.04 22.27 28.00 26.59 29.94 7.37%
EPS 2.34 2.58 2.12 0.70 2.31 1.80 1.91 14.45%
DPS 0.54 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.4214 0.4077 0.3601 0.3482 0.3392 0.3205 0.2488 41.95%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 2.23 2.54 2.59 1.72 1.52 1.68 1.52 -
P/RPS 2.41 2.60 2.33 2.77 1.94 1.59 1.26 53.90%
P/EPS 34.31 35.23 43.93 88.21 23.53 23.53 19.82 44.02%
EY 2.91 2.84 2.28 1.13 4.25 4.25 5.05 -30.68%
DY 0.67 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 1.91 2.23 2.59 1.77 1.60 1.32 1.52 16.39%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 10/12/15 29/09/15 23/06/15 27/03/15 10/12/14 29/09/14 -
Price 1.86 2.66 2.44 2.16 1.88 1.69 1.63 -
P/RPS 2.01 2.72 2.19 3.48 2.40 1.60 1.35 30.29%
P/EPS 28.62 36.89 41.39 110.77 29.10 23.67 21.25 21.89%
EY 3.49 2.71 2.42 0.90 3.44 4.22 4.71 -18.07%
DY 0.81 0.00 0.00 0.00 0.80 0.00 0.00 -
P/NAPS 1.59 2.33 2.44 2.23 1.98 1.33 1.63 -1.63%

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