[TECHBASE] QoQ Quarter Result on 31-Jul-2011 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 47.63%
YoY- 456.59%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 44,630 48,481 46,671 57,172 43,187 44,703 38,735 9.91%
PBT 2,910 3,578 2,105 2,213 2,165 1,372 346 314.10%
Tax -150 -150 -100 685 -530 -591 -184 -12.74%
NP 2,760 3,428 2,005 2,898 1,635 781 162 563.25%
-
NP to SH 2,575 2,927 1,866 2,678 1,814 994 394 249.95%
-
Tax Rate 5.15% 4.19% 4.75% -30.95% 24.48% 43.08% 53.18% -
Total Cost 41,870 45,053 44,666 54,274 41,552 43,922 38,573 5.62%
-
Net Worth 59,025 56,064 52,481 51,026 48,810 46,605 45,966 18.15%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,025 56,064 52,481 51,026 48,810 46,605 45,966 18.15%
NOSH 36,891 36,405 36,445 36,189 36,425 36,410 36,481 0.74%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 6.18% 7.07% 4.30% 5.07% 3.79% 1.75% 0.42% -
ROE 4.36% 5.22% 3.56% 5.25% 3.72% 2.13% 0.86% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 120.98 133.17 128.06 157.98 118.56 122.78 106.18 9.09%
EPS 6.98 8.04 5.12 7.40 4.98 2.73 1.08 247.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.44 1.41 1.34 1.28 1.26 17.28%
Adjusted Per Share Value based on latest NOSH - 36,189
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 14.82 16.10 15.50 18.98 14.34 14.84 12.86 9.92%
EPS 0.85 0.97 0.62 0.89 0.60 0.33 0.13 250.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.1862 0.1743 0.1694 0.1621 0.1547 0.1526 18.17%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.62 0.41 0.35 0.34 0.33 0.31 0.36 -
P/RPS 0.51 0.31 0.27 0.22 0.28 0.25 0.34 31.06%
P/EPS 8.88 5.10 6.84 4.59 6.63 11.36 33.33 -58.62%
EY 11.26 19.61 14.63 21.76 15.09 8.81 3.00 141.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.24 0.24 0.25 0.24 0.29 21.85%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 30/03/12 16/12/11 23/09/11 27/06/11 28/03/11 23/12/10 -
Price 0.63 0.63 0.38 0.34 0.31 0.32 0.38 -
P/RPS 0.52 0.47 0.30 0.22 0.26 0.26 0.36 27.80%
P/EPS 9.03 7.84 7.42 4.59 6.22 11.72 35.19 -59.65%
EY 11.08 12.76 13.47 21.76 16.06 8.53 2.84 148.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.26 0.24 0.23 0.25 0.30 19.13%

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