[TECHBASE] QoQ TTM Result on 30-Apr-2011 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 28.73%
YoY- -55.9%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 195,511 191,733 183,797 164,429 151,846 136,232 136,875 26.75%
PBT 10,061 7,855 6,096 3,675 3,069 3,097 5,506 49.29%
Tax -95 -536 -620 -1,659 -1,651 -1,436 -2,104 -87.24%
NP 9,966 7,319 5,476 2,016 1,418 1,661 3,402 104.33%
-
NP to SH 9,285 7,352 5,880 2,451 1,904 1,999 3,666 85.49%
-
Tax Rate 0.94% 6.82% 10.17% 45.14% 53.80% 46.37% 38.21% -
Total Cost 185,545 184,414 178,321 162,413 150,428 134,571 133,473 24.48%
-
Net Worth 56,064 52,481 51,026 48,810 46,605 45,966 42,299 20.59%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 56,064 52,481 51,026 48,810 46,605 45,966 42,299 20.59%
NOSH 36,405 36,445 36,189 36,425 36,410 36,481 30,000 13.72%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 5.10% 3.82% 2.98% 1.23% 0.93% 1.22% 2.49% -
ROE 16.56% 14.01% 11.52% 5.02% 4.09% 4.35% 8.67% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 537.04 526.08 507.88 451.41 417.04 373.43 456.25 11.44%
EPS 25.50 20.17 16.25 6.73 5.23 5.48 12.22 63.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.44 1.41 1.34 1.28 1.26 1.41 6.03%
Adjusted Per Share Value based on latest NOSH - 36,425
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 65.16 63.90 61.26 54.80 50.61 45.40 45.62 26.74%
EPS 3.09 2.45 1.96 0.82 0.63 0.67 1.22 85.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.1749 0.1701 0.1627 0.1553 0.1532 0.141 20.60%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.41 0.35 0.34 0.33 0.31 0.36 0.41 -
P/RPS 0.08 0.07 0.07 0.07 0.07 0.10 0.09 -7.53%
P/EPS 1.61 1.74 2.09 4.90 5.93 6.57 3.36 -38.68%
EY 62.21 57.64 47.79 20.39 16.87 15.22 29.80 63.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.24 0.25 0.24 0.29 0.29 -4.63%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 16/12/11 23/09/11 27/06/11 28/03/11 23/12/10 28/09/10 -
Price 0.63 0.38 0.34 0.31 0.32 0.38 0.43 -
P/RPS 0.12 0.07 0.07 0.07 0.08 0.10 0.09 21.07%
P/EPS 2.47 1.88 2.09 4.61 6.12 6.93 3.52 -20.98%
EY 40.48 53.09 47.79 21.71 16.34 14.42 28.42 26.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.26 0.24 0.23 0.25 0.30 0.30 23.08%

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