[TECHBASE] QoQ TTM Result on 31-Jan-2011 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- -4.75%
YoY- -65.88%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 191,733 183,797 164,429 151,846 136,232 136,875 146,015 19.85%
PBT 7,855 6,096 3,675 3,069 3,097 5,506 8,566 -5.59%
Tax -536 -620 -1,659 -1,651 -1,436 -2,104 -3,591 -71.76%
NP 7,319 5,476 2,016 1,418 1,661 3,402 4,975 29.26%
-
NP to SH 7,352 5,880 2,451 1,904 1,999 3,666 5,558 20.43%
-
Tax Rate 6.82% 10.17% 45.14% 53.80% 46.37% 38.21% 41.92% -
Total Cost 184,414 178,321 162,413 150,428 134,571 133,473 141,040 19.51%
-
Net Worth 52,481 51,026 48,810 46,605 45,966 42,299 40,777 18.26%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 52,481 51,026 48,810 46,605 45,966 42,299 40,777 18.26%
NOSH 36,445 36,189 36,425 36,410 36,481 30,000 36,408 0.06%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 3.82% 2.98% 1.23% 0.93% 1.22% 2.49% 3.41% -
ROE 14.01% 11.52% 5.02% 4.09% 4.35% 8.67% 13.63% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 526.08 507.88 451.41 417.04 373.43 456.25 401.05 19.77%
EPS 20.17 16.25 6.73 5.23 5.48 12.22 15.27 20.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.34 1.28 1.26 1.41 1.12 18.18%
Adjusted Per Share Value based on latest NOSH - 36,410
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 63.66 61.03 54.60 50.42 45.23 45.45 48.48 19.85%
EPS 2.44 1.95 0.81 0.63 0.66 1.22 1.85 20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1743 0.1694 0.1621 0.1547 0.1526 0.1405 0.1354 18.28%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.35 0.34 0.33 0.31 0.36 0.41 0.39 -
P/RPS 0.07 0.07 0.07 0.07 0.10 0.09 0.10 -21.11%
P/EPS 1.74 2.09 4.90 5.93 6.57 3.36 2.55 -22.43%
EY 57.64 47.79 20.39 16.87 15.22 29.80 39.14 29.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.24 0.29 0.29 0.35 -22.18%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 16/12/11 23/09/11 27/06/11 28/03/11 23/12/10 28/09/10 28/06/10 -
Price 0.38 0.34 0.31 0.32 0.38 0.43 0.40 -
P/RPS 0.07 0.07 0.07 0.08 0.10 0.09 0.10 -21.11%
P/EPS 1.88 2.09 4.61 6.12 6.93 3.52 2.62 -19.80%
EY 53.09 47.79 21.71 16.34 14.42 28.42 38.16 24.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.23 0.25 0.30 0.30 0.36 -19.45%

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