[TECHBASE] QoQ Quarter Result on 31-Jan-2015 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 28.0%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 104,678 119,991 66,733 83,913 79,703 89,717 53,345 56.54%
PBT 11,290 11,034 4,081 8,871 7,069 7,172 1,611 264.91%
Tax -2,258 -4,098 -1,061 -887 -986 -812 840 -
NP 9,032 6,936 3,020 7,984 6,083 6,360 2,451 138.01%
-
NP to SH 7,728 6,362 2,098 6,912 5,400 5,720 2,237 128.00%
-
Tax Rate 20.00% 37.14% 26.00% 10.00% 13.95% 11.32% -52.14% -
Total Cost 95,646 113,055 63,713 75,929 73,620 83,357 50,894 52.11%
-
Net Worth 122,190 107,912 104,362 101,647 96,050 74,569 83,237 29.07%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - 1,604 - - - -
Div Payout % - - - 23.22% - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 122,190 107,912 104,362 101,647 96,050 74,569 83,237 29.07%
NOSH 107,184 107,912 107,589 106,996 75,630 74,569 74,318 27.56%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 8.63% 5.78% 4.53% 9.51% 7.63% 7.09% 4.59% -
ROE 6.32% 5.90% 2.01% 6.80% 5.62% 7.67% 2.69% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 97.66 111.19 62.03 78.43 105.39 120.31 71.78 22.71%
EPS 7.21 3.88 1.95 6.46 7.14 5.43 3.01 78.73%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.14 1.00 0.97 0.95 1.27 1.00 1.12 1.18%
Adjusted Per Share Value based on latest NOSH - 106,996
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 34.93 40.04 22.27 28.00 26.59 29.94 17.80 56.54%
EPS 2.58 2.12 0.70 2.31 1.80 1.91 0.75 127.36%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.4077 0.3601 0.3482 0.3392 0.3205 0.2488 0.2777 29.08%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.54 2.59 1.72 1.52 1.68 1.52 1.40 -
P/RPS 2.60 2.33 2.77 1.94 1.59 1.26 1.95 21.07%
P/EPS 35.23 43.93 88.21 23.53 23.53 19.82 46.51 -16.86%
EY 2.84 2.28 1.13 4.25 4.25 5.05 2.15 20.32%
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 2.23 2.59 1.77 1.60 1.32 1.52 1.25 46.93%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 29/09/15 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 -
Price 2.66 2.44 2.16 1.88 1.69 1.63 1.81 -
P/RPS 2.72 2.19 3.48 2.40 1.60 1.35 2.52 5.20%
P/EPS 36.89 41.39 110.77 29.10 23.67 21.25 60.13 -27.73%
EY 2.71 2.42 0.90 3.44 4.22 4.71 1.66 38.52%
DY 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
P/NAPS 2.33 2.44 2.23 1.98 1.33 1.63 1.62 27.33%

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