[TECHBASE] QoQ Quarter Result on 31-Oct-2012 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 67.52%
YoY- 83.23%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 75,304 46,895 64,046 49,300 49,757 44,630 48,481 34.15%
PBT 6,648 2,810 5,766 4,145 2,028 2,910 3,578 51.19%
Tax -1,822 -33 -327 -135 474 -150 -150 429.21%
NP 4,826 2,777 5,439 4,010 2,502 2,760 3,428 25.63%
-
NP to SH 4,306 2,708 4,889 3,419 2,041 2,575 2,927 29.38%
-
Tax Rate 27.41% 1.17% 5.67% 3.26% -23.37% 5.15% 4.19% -
Total Cost 70,478 44,118 58,607 45,290 47,255 41,870 45,053 34.79%
-
Net Worth 83,686 78,108 72,144 66,019 61,972 59,025 56,064 30.64%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 83,686 78,108 72,144 66,019 61,972 59,025 56,064 30.64%
NOSH 36,866 36,843 35,021 36,882 37,109 36,891 36,405 0.84%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 6.41% 5.92% 8.49% 8.13% 5.03% 6.18% 7.07% -
ROE 5.15% 3.47% 6.78% 5.18% 3.29% 4.36% 5.22% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 204.26 127.28 182.88 133.67 134.08 120.98 133.17 33.03%
EPS 11.68 7.35 13.96 9.27 5.50 6.98 8.04 28.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.12 2.06 1.79 1.67 1.60 1.54 29.55%
Adjusted Per Share Value based on latest NOSH - 36,882
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 25.00 15.57 21.27 16.37 16.52 14.82 16.10 34.12%
EPS 1.43 0.90 1.62 1.14 0.68 0.85 0.97 29.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2779 0.2593 0.2395 0.2192 0.2058 0.196 0.1862 30.63%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.94 1.32 1.07 0.83 0.81 0.62 0.41 -
P/RPS 0.95 1.04 0.59 0.62 0.60 0.51 0.31 111.12%
P/EPS 16.61 17.96 7.66 8.95 14.73 8.88 5.10 119.87%
EY 6.02 5.57 13.05 11.17 6.79 11.26 19.61 -54.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.62 0.52 0.46 0.49 0.39 0.27 114.95%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 24/06/13 26/03/13 21/12/12 25/09/12 26/06/12 30/03/12 -
Price 1.06 2.10 0.91 0.82 0.86 0.63 0.63 -
P/RPS 0.52 1.65 0.50 0.61 0.64 0.52 0.47 6.97%
P/EPS 9.08 28.57 6.52 8.85 15.64 9.03 7.84 10.29%
EY 11.02 3.50 15.34 11.30 6.40 11.08 12.76 -9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.99 0.44 0.46 0.51 0.39 0.41 9.54%

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