[TECHBASE] QoQ Quarter Result on 30-Apr-2020 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
01-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -3632.24%
YoY- -180.15%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 69,510 83,977 97,934 55,787 88,667 98,113 111,925 -27.10%
PBT 11,510 19,005 27,763 -7,968 1,436 3,560 9,218 15.87%
Tax -1,505 -2,860 -1,536 -803 -737 -943 -787 53.76%
NP 10,005 16,145 26,227 -8,771 699 2,617 8,431 12.02%
-
NP to SH 8,849 15,230 23,876 -7,987 -214 1,954 7,220 14.45%
-
Tax Rate 13.08% 15.05% 5.53% - 51.32% 26.49% 8.54% -
Total Cost 59,505 67,832 71,707 64,558 87,968 95,496 103,494 -30.73%
-
Net Worth 265,722 262,092 246,272 223,523 228,701 230,256 228,051 10.67%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - 1,747 - - 523 523 - -
Div Payout % - 11.47% - - 0.00% 26.78% - -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 265,722 262,092 246,272 223,523 228,701 230,256 228,051 10.67%
NOSH 184,349 182,810 181,290 180,990 180,990 180,977 180,350 1.46%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 14.39% 19.23% 26.78% -15.72% 0.79% 2.67% 7.53% -
ROE 3.33% 5.81% 9.69% -3.57% -0.09% 0.85% 3.17% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 39.50 48.06 56.07 31.95 50.79 56.25 64.29 -27.62%
EPS 5.03 8.72 13.67 -4.57 -0.12 1.12 4.15 13.61%
DPS 0.00 1.00 0.00 0.00 0.30 0.30 0.00 -
NAPS 1.51 1.50 1.41 1.28 1.31 1.32 1.31 9.88%
Adjusted Per Share Value based on latest NOSH - 180,990
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 23.08 27.88 32.52 18.52 29.44 32.58 37.16 -27.09%
EPS 2.94 5.06 7.93 -2.65 -0.07 0.65 2.40 14.41%
DPS 0.00 0.58 0.00 0.00 0.17 0.17 0.00 -
NAPS 0.8823 0.8702 0.8177 0.7422 0.7594 0.7645 0.7572 10.68%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.03 1.47 0.64 0.51 0.715 0.915 0.455 -
P/RPS 2.61 3.06 1.14 1.60 1.41 1.63 0.71 137.25%
P/EPS 20.48 16.86 4.68 -11.15 -583.30 81.68 10.97 51.33%
EY 4.88 5.93 21.36 -8.97 -0.17 1.22 9.12 -33.96%
DY 0.00 0.68 0.00 0.00 0.42 0.33 0.00 -
P/NAPS 0.68 0.98 0.45 0.40 0.55 0.69 0.35 55.38%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/03/21 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 -
Price 0.93 1.56 0.78 0.53 0.495 1.01 0.69 -
P/RPS 2.35 3.25 1.39 1.66 0.97 1.80 1.07 68.55%
P/EPS 18.49 17.90 5.71 -11.59 -403.82 90.16 16.64 7.24%
EY 5.41 5.59 17.53 -8.63 -0.25 1.11 6.01 -6.74%
DY 0.00 0.64 0.00 0.00 0.61 0.30 0.00 -
P/NAPS 0.62 1.04 0.55 0.41 0.38 0.77 0.53 10.96%

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