[TECHBASE] QoQ Quarter Result on 31-Jan-2021 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- -41.9%
YoY- 4235.05%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 57,823 38,671 35,371 69,510 83,977 97,934 55,787 2.41%
PBT 1,365 -7,882 -1,424 11,510 19,005 27,763 -7,968 -
Tax -1,326 417 23 -1,505 -2,860 -1,536 -803 39.57%
NP 39 -7,465 -1,401 10,005 16,145 26,227 -8,771 -
-
NP to SH 493 -6,643 -575 8,849 15,230 23,876 -7,987 -
-
Tax Rate 97.14% - - 13.08% 15.05% 5.53% - -
Total Cost 57,784 46,136 36,772 59,505 67,832 71,707 64,558 -7.10%
-
Net Worth 261,828 263,637 267,206 265,722 262,092 246,272 223,523 11.08%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 801 - - - 1,747 - - -
Div Payout % 162.58% - - - 11.47% - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 261,828 263,637 267,206 265,722 262,092 246,272 223,523 11.08%
NOSH 276,570 276,570 184,349 184,349 182,810 181,290 180,990 32.56%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 0.07% -19.30% -3.96% 14.39% 19.23% 26.78% -15.72% -
ROE 0.19% -2.52% -0.22% 3.33% 5.81% 9.69% -3.57% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 21.64 14.52 19.99 39.50 48.06 56.07 31.95 -22.82%
EPS 0.18 -2.49 -0.32 5.03 8.72 13.67 -4.57 -
DPS 0.30 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.98 0.99 1.51 1.51 1.50 1.41 1.28 -16.26%
Adjusted Per Share Value based on latest NOSH - 184,349
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 19.29 12.90 11.80 23.19 28.02 32.68 18.61 2.41%
EPS 0.16 -2.22 -0.19 2.95 5.08 7.97 -2.66 -
DPS 0.27 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.8736 0.8797 0.8916 0.8866 0.8745 0.8217 0.7458 11.08%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.45 0.455 1.16 1.03 1.47 0.64 0.51 -
P/RPS 2.08 3.13 5.80 2.61 3.06 1.14 1.60 19.05%
P/EPS 243.87 -18.24 -356.99 20.48 16.86 4.68 -11.15 -
EY 0.41 -5.48 -0.28 4.88 5.93 21.36 -8.97 -
DY 0.67 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 0.46 0.46 0.77 0.68 0.98 0.45 0.40 9.73%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 23/12/21 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 01/07/20 -
Price 0.43 0.44 0.55 0.93 1.56 0.78 0.53 -
P/RPS 1.99 3.03 2.75 2.35 3.25 1.39 1.66 12.81%
P/EPS 233.03 -17.64 -169.26 18.49 17.90 5.71 -11.59 -
EY 0.43 -5.67 -0.59 5.41 5.59 17.53 -8.63 -
DY 0.70 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 0.44 0.44 0.36 0.62 1.04 0.55 0.41 4.80%

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