[TECHBASE] QoQ TTM Result on 30-Apr-2021 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 18.54%
YoY- 4769.48%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 193,886 201,375 227,529 286,792 307,208 326,365 340,501 -31.23%
PBT -4,310 3,569 21,209 56,854 50,310 40,236 24,791 -
Tax -2,779 -2,391 -3,925 -5,878 -6,704 -5,936 -4,019 -21.75%
NP -7,089 1,178 17,284 50,976 43,606 34,300 20,772 -
-
NP to SH -5,724 2,124 16,861 47,380 39,968 30,905 17,629 -
-
Tax Rate - 66.99% 18.51% 10.34% 13.33% 14.75% 16.21% -
Total Cost 200,975 200,197 210,245 235,816 263,602 292,065 319,729 -26.55%
-
Net Worth 264,500 261,828 263,637 267,206 265,722 262,092 246,272 4.86%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 801 801 1,747 1,747 1,747 2,271 1,047 -16.31%
Div Payout % 0.00% 37.74% 10.36% 3.69% 4.37% 7.35% 5.94% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 264,500 261,828 263,637 267,206 265,722 262,092 246,272 4.86%
NOSH 276,570 276,570 276,570 184,349 184,349 182,810 181,290 32.41%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin -3.66% 0.58% 7.60% 17.77% 14.19% 10.51% 6.10% -
ROE -2.16% 0.81% 6.40% 17.73% 15.04% 11.79% 7.16% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 72.57 75.37 85.44 162.07 174.57 186.78 194.95 -48.15%
EPS -2.14 0.79 6.33 26.77 22.71 17.69 10.09 -
DPS 0.30 0.30 0.66 1.00 1.00 1.30 0.60 -36.92%
NAPS 0.99 0.98 0.99 1.51 1.51 1.50 1.41 -20.95%
Adjusted Per Share Value based on latest NOSH - 184,349
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 64.38 66.86 75.55 95.23 102.00 108.36 113.06 -31.22%
EPS -1.90 0.71 5.60 15.73 13.27 10.26 5.85 -
DPS 0.27 0.27 0.58 0.58 0.58 0.75 0.35 -15.84%
NAPS 0.8782 0.8694 0.8754 0.8872 0.8823 0.8702 0.8177 4.85%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.405 0.45 0.455 1.16 1.03 1.47 0.64 -
P/RPS 0.56 0.60 0.53 0.72 0.59 0.79 0.33 42.13%
P/EPS -18.90 56.60 7.19 4.33 4.53 8.31 6.34 -
EY -5.29 1.77 13.92 23.08 22.05 12.03 15.77 -
DY 0.74 0.67 1.44 0.86 0.97 0.88 0.94 -14.70%
P/NAPS 0.41 0.46 0.46 0.77 0.68 0.98 0.45 -6.00%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 28/03/22 23/12/21 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 -
Price 0.69 0.43 0.44 0.55 0.93 1.56 0.78 -
P/RPS 0.95 0.57 0.51 0.34 0.53 0.84 0.40 77.72%
P/EPS -32.21 54.09 6.95 2.05 4.09 8.82 7.73 -
EY -3.10 1.85 14.39 48.68 24.42 11.34 12.94 -
DY 0.43 0.70 1.49 1.82 1.08 0.83 0.77 -32.11%
P/NAPS 0.70 0.44 0.44 0.36 0.62 1.04 0.55 17.39%

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