[TECHBASE] QoQ Quarter Result on 31-Jul-2014 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 155.7%
YoY- 32.84%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 66,733 83,913 79,703 89,717 53,345 84,491 66,560 0.17%
PBT 4,081 8,871 7,069 7,172 1,611 10,172 5,218 -15.15%
Tax -1,061 -887 -986 -812 840 -2,782 -618 43.52%
NP 3,020 7,984 6,083 6,360 2,451 7,390 4,600 -24.52%
-
NP to SH 2,098 6,912 5,400 5,720 2,237 6,720 3,879 -33.69%
-
Tax Rate 26.00% 10.00% 13.95% 11.32% -52.14% 27.35% 11.84% -
Total Cost 63,713 75,929 73,620 83,357 50,894 77,101 61,960 1.88%
-
Net Worth 104,362 101,647 96,050 74,569 83,237 80,758 73,705 26.17%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 1,604 - - - - - -
Div Payout % - 23.22% - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 104,362 101,647 96,050 74,569 83,237 80,758 73,705 26.17%
NOSH 107,589 106,996 75,630 74,569 74,318 74,090 80,249 21.65%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.53% 9.51% 7.63% 7.09% 4.59% 8.75% 6.91% -
ROE 2.01% 6.80% 5.62% 7.67% 2.69% 8.32% 5.26% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 62.03 78.43 105.39 120.31 71.78 114.04 90.30 -22.20%
EPS 1.95 6.46 7.14 5.43 3.01 9.07 5.26 -48.48%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 1.27 1.00 1.12 1.09 1.00 -2.01%
Adjusted Per Share Value based on latest NOSH - 74,569
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 22.27 28.00 26.59 29.94 17.80 28.19 22.21 0.18%
EPS 0.70 2.31 1.80 1.91 0.75 2.24 1.29 -33.54%
DPS 0.00 0.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3482 0.3392 0.3205 0.2488 0.2777 0.2695 0.2459 26.17%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.72 1.52 1.68 1.52 1.40 1.04 1.12 -
P/RPS 2.77 1.94 1.59 1.26 1.95 0.91 1.24 71.13%
P/EPS 88.21 23.53 23.53 19.82 46.51 11.47 21.28 158.71%
EY 1.13 4.25 4.25 5.05 2.15 8.72 4.70 -61.43%
DY 0.00 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.60 1.32 1.52 1.25 0.95 1.12 35.78%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 -
Price 2.16 1.88 1.69 1.63 1.81 1.16 1.15 -
P/RPS 3.48 2.40 1.60 1.35 2.52 1.02 1.27 96.17%
P/EPS 110.77 29.10 23.67 21.25 60.13 12.79 21.85 195.98%
EY 0.90 3.44 4.22 4.71 1.66 7.82 4.58 -66.30%
DY 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.98 1.33 1.63 1.62 1.06 1.15 55.69%

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