[TECHBASE] QoQ TTM Result on 31-Jan-2022 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- -369.49%
YoY- -114.32%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 236,703 237,379 210,536 193,886 201,375 227,529 286,792 -11.98%
PBT 28,337 14,973 -4,014 -4,310 3,569 21,209 56,854 -37.05%
Tax -7,676 -5,650 -3,924 -2,779 -2,391 -3,925 -5,878 19.41%
NP 20,661 9,323 -7,938 -7,089 1,178 17,284 50,976 -45.14%
-
NP to SH 18,575 8,559 -6,898 -5,724 2,124 16,861 47,380 -46.34%
-
Tax Rate 27.09% 37.73% - - 66.99% 18.51% 10.34% -
Total Cost 216,042 228,056 218,474 200,975 200,197 210,245 235,816 -5.65%
-
Net Worth 293,276 273,591 264,512 264,500 261,828 263,637 267,206 6.38%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - 801 801 801 801 1,747 1,747 -
Div Payout % - 9.36% 0.00% 0.00% 37.74% 10.36% 3.69% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 293,276 273,591 264,512 264,500 261,828 263,637 267,206 6.38%
NOSH 276,727 276,727 276,727 276,570 276,570 276,570 184,349 31.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 8.73% 3.93% -3.77% -3.66% 0.58% 7.60% 17.77% -
ROE 6.33% 3.13% -2.61% -2.16% 0.81% 6.40% 17.73% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 86.36 88.50 78.80 72.57 75.37 85.44 162.07 -34.19%
EPS 6.78 3.19 -2.58 -2.14 0.79 6.33 26.77 -59.86%
DPS 0.00 0.30 0.30 0.30 0.30 0.66 1.00 -
NAPS 1.07 1.02 0.99 0.99 0.98 0.99 1.51 -20.46%
Adjusted Per Share Value based on latest NOSH - 276,570
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 78.59 78.82 69.91 64.38 66.86 75.55 95.23 -11.98%
EPS 6.17 2.84 -2.29 -1.90 0.71 5.60 15.73 -46.32%
DPS 0.00 0.27 0.27 0.27 0.27 0.58 0.58 -
NAPS 0.9738 0.9084 0.8783 0.8782 0.8694 0.8754 0.8872 6.38%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.41 0.405 0.545 0.405 0.45 0.455 1.16 -
P/RPS 0.47 0.46 0.69 0.56 0.60 0.53 0.72 -24.69%
P/EPS 6.05 12.69 -21.11 -18.90 56.60 7.19 4.33 24.90%
EY 16.53 7.88 -4.74 -5.29 1.77 13.92 23.08 -19.90%
DY 0.00 0.74 0.55 0.74 0.67 1.44 0.86 -
P/NAPS 0.38 0.40 0.55 0.41 0.46 0.46 0.77 -37.47%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 30/12/22 29/09/22 23/06/22 28/03/22 23/12/21 29/09/21 23/07/21 -
Price 0.455 0.42 0.395 0.69 0.43 0.44 0.55 -
P/RPS 0.53 0.47 0.50 0.95 0.57 0.51 0.34 34.33%
P/EPS 6.71 13.16 -15.30 -32.21 54.09 6.95 2.05 119.97%
EY 14.89 7.60 -6.54 -3.10 1.85 14.39 48.68 -54.50%
DY 0.00 0.71 0.76 0.43 0.70 1.49 1.82 -
P/NAPS 0.43 0.41 0.40 0.70 0.44 0.44 0.36 12.53%

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