[TECHBASE] QoQ Quarter Result on 31-Jul-2012 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -20.74%
YoY- -23.79%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 46,895 64,046 49,300 49,757 44,630 48,481 46,671 0.32%
PBT 2,810 5,766 4,145 2,028 2,910 3,578 2,105 21.25%
Tax -33 -327 -135 474 -150 -150 -100 -52.27%
NP 2,777 5,439 4,010 2,502 2,760 3,428 2,005 24.27%
-
NP to SH 2,708 4,889 3,419 2,041 2,575 2,927 1,866 28.21%
-
Tax Rate 1.17% 5.67% 3.26% -23.37% 5.15% 4.19% 4.75% -
Total Cost 44,118 58,607 45,290 47,255 41,870 45,053 44,666 -0.82%
-
Net Worth 78,108 72,144 66,019 61,972 59,025 56,064 52,481 30.38%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 78,108 72,144 66,019 61,972 59,025 56,064 52,481 30.38%
NOSH 36,843 35,021 36,882 37,109 36,891 36,405 36,445 0.72%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 5.92% 8.49% 8.13% 5.03% 6.18% 7.07% 4.30% -
ROE 3.47% 6.78% 5.18% 3.29% 4.36% 5.22% 3.56% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 127.28 182.88 133.67 134.08 120.98 133.17 128.06 -0.40%
EPS 7.35 13.96 9.27 5.50 6.98 8.04 5.12 27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.06 1.79 1.67 1.60 1.54 1.44 29.44%
Adjusted Per Share Value based on latest NOSH - 37,109
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 15.57 21.27 16.37 16.52 14.82 16.10 15.50 0.30%
EPS 0.90 1.62 1.14 0.68 0.85 0.97 0.62 28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2593 0.2395 0.2192 0.2058 0.196 0.1862 0.1743 30.34%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.32 1.07 0.83 0.81 0.62 0.41 0.35 -
P/RPS 1.04 0.59 0.62 0.60 0.51 0.31 0.27 145.92%
P/EPS 17.96 7.66 8.95 14.73 8.88 5.10 6.84 90.43%
EY 5.57 13.05 11.17 6.79 11.26 19.61 14.63 -47.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.46 0.49 0.39 0.27 0.24 88.38%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 26/03/13 21/12/12 25/09/12 26/06/12 30/03/12 16/12/11 -
Price 2.10 0.91 0.82 0.86 0.63 0.63 0.38 -
P/RPS 1.65 0.50 0.61 0.64 0.52 0.47 0.30 211.90%
P/EPS 28.57 6.52 8.85 15.64 9.03 7.84 7.42 145.86%
EY 3.50 15.34 11.30 6.40 11.08 12.76 13.47 -59.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.44 0.46 0.51 0.39 0.41 0.26 144.04%

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