[TECHBASE] QoQ Quarter Result on 31-Oct-2021 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 107.42%
YoY- -96.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 65,514 52,021 62,021 57,823 38,671 35,371 69,510 -3.88%
PBT 11,105 -1,128 3,631 1,365 -7,882 -1,424 11,510 -2.36%
Tax -1,309 -1,122 -1,893 -1,326 417 23 -1,505 -8.90%
NP 9,796 -2,250 1,738 39 -7,465 -1,401 10,005 -1.40%
-
NP to SH 8,814 -1,749 1,001 493 -6,643 -575 8,849 -0.26%
-
Tax Rate 11.79% - 52.13% 97.14% - - 13.08% -
Total Cost 55,718 54,271 60,283 57,784 46,136 36,772 59,505 -4.30%
-
Net Worth 273,591 264,512 264,500 261,828 263,637 267,206 265,722 1.97%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - - - 801 - - - -
Div Payout % - - - 162.58% - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 273,591 264,512 264,500 261,828 263,637 267,206 265,722 1.97%
NOSH 276,727 276,727 276,570 276,570 276,570 184,349 184,349 31.19%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 14.95% -4.33% 2.80% 0.07% -19.30% -3.96% 14.39% -
ROE 3.22% -0.66% 0.38% 0.19% -2.52% -0.22% 3.33% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 24.42 19.47 23.21 21.64 14.52 19.99 39.50 -27.49%
EPS 3.29 -0.65 0.37 0.18 -2.49 -0.32 5.03 -24.70%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 0.98 0.99 1.51 1.51 -23.06%
Adjusted Per Share Value based on latest NOSH - 276,570
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 21.86 17.36 20.69 19.29 12.90 11.80 23.19 -3.87%
EPS 2.94 -0.58 0.33 0.16 -2.22 -0.19 2.95 -0.22%
DPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.9129 0.8826 0.8825 0.8736 0.8797 0.8916 0.8866 1.97%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.405 0.545 0.405 0.45 0.455 1.16 1.03 -
P/RPS 1.66 2.80 1.74 2.08 3.13 5.80 2.61 -26.10%
P/EPS 12.32 -83.26 108.10 243.87 -18.24 -356.99 20.48 -28.80%
EY 8.11 -1.20 0.93 0.41 -5.48 -0.28 4.88 40.43%
DY 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.41 0.46 0.46 0.77 0.68 -29.86%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 23/06/22 28/03/22 23/12/21 29/09/21 23/07/21 29/03/21 -
Price 0.42 0.395 0.69 0.43 0.44 0.55 0.93 -
P/RPS 1.72 2.03 2.97 1.99 3.03 2.75 2.35 -18.83%
P/EPS 12.78 -60.34 184.16 233.03 -17.64 -169.26 18.49 -21.87%
EY 7.82 -1.66 0.54 0.43 -5.67 -0.59 5.41 27.92%
DY 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.70 0.44 0.44 0.36 0.62 -24.15%

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