[TECHBASE] QoQ TTM Result on 31-Oct-2011 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 25.03%
YoY- 267.78%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 189,539 196,954 195,511 191,733 183,797 164,429 151,846 15.94%
PBT 10,621 10,806 10,061 7,855 6,096 3,675 3,069 128.96%
Tax 74 285 -95 -536 -620 -1,659 -1,651 -
NP 10,695 11,091 9,966 7,319 5,476 2,016 1,418 285.06%
-
NP to SH 9,409 10,046 9,285 7,352 5,880 2,451 1,904 190.40%
-
Tax Rate -0.70% -2.64% 0.94% 6.82% 10.17% 45.14% 53.80% -
Total Cost 178,844 185,863 185,545 184,414 178,321 162,413 150,428 12.23%
-
Net Worth 61,972 59,025 56,064 52,481 51,026 48,810 46,605 20.94%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 61,972 59,025 56,064 52,481 51,026 48,810 46,605 20.94%
NOSH 37,109 36,891 36,405 36,445 36,189 36,425 36,410 1.27%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 5.64% 5.63% 5.10% 3.82% 2.98% 1.23% 0.93% -
ROE 15.18% 17.02% 16.56% 14.01% 11.52% 5.02% 4.09% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 510.76 533.88 537.04 526.08 507.88 451.41 417.04 14.48%
EPS 25.35 27.23 25.50 20.17 16.25 6.73 5.23 186.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.60 1.54 1.44 1.41 1.34 1.28 19.41%
Adjusted Per Share Value based on latest NOSH - 36,445
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 62.93 65.40 64.92 63.66 61.03 54.60 50.42 15.93%
EPS 3.12 3.34 3.08 2.44 1.95 0.81 0.63 190.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.196 0.1862 0.1743 0.1694 0.1621 0.1547 20.97%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.81 0.62 0.41 0.35 0.34 0.33 0.31 -
P/RPS 0.16 0.12 0.08 0.07 0.07 0.07 0.07 73.60%
P/EPS 3.19 2.28 1.61 1.74 2.09 4.90 5.93 -33.88%
EY 31.30 43.92 62.21 57.64 47.79 20.39 16.87 51.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.27 0.24 0.24 0.25 0.24 61.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 25/09/12 26/06/12 30/03/12 16/12/11 23/09/11 27/06/11 28/03/11 -
Price 0.86 0.63 0.63 0.38 0.34 0.31 0.32 -
P/RPS 0.17 0.12 0.12 0.07 0.07 0.07 0.08 65.36%
P/EPS 3.39 2.31 2.47 1.88 2.09 4.61 6.12 -32.57%
EY 29.48 43.22 40.48 53.09 47.79 21.71 16.34 48.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 0.41 0.26 0.24 0.23 0.25 60.91%

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