[TECHBASE] QoQ TTM Result on 31-Oct-2021 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -87.4%
YoY- -93.13%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 237,379 210,536 193,886 201,375 227,529 286,792 307,208 -15.83%
PBT 14,973 -4,014 -4,310 3,569 21,209 56,854 50,310 -55.52%
Tax -5,650 -3,924 -2,779 -2,391 -3,925 -5,878 -6,704 -10.80%
NP 9,323 -7,938 -7,089 1,178 17,284 50,976 43,606 -64.34%
-
NP to SH 8,559 -6,898 -5,724 2,124 16,861 47,380 39,968 -64.30%
-
Tax Rate 37.73% - - 66.99% 18.51% 10.34% 13.33% -
Total Cost 228,056 218,474 200,975 200,197 210,245 235,816 263,602 -9.22%
-
Net Worth 273,591 264,512 264,500 261,828 263,637 267,206 265,722 1.97%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 801 801 801 801 1,747 1,747 1,747 -40.62%
Div Payout % 9.36% 0.00% 0.00% 37.74% 10.36% 3.69% 4.37% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 273,591 264,512 264,500 261,828 263,637 267,206 265,722 1.97%
NOSH 276,727 276,727 276,570 276,570 276,570 184,349 184,349 31.19%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 3.93% -3.77% -3.66% 0.58% 7.60% 17.77% 14.19% -
ROE 3.13% -2.61% -2.16% 0.81% 6.40% 17.73% 15.04% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 88.50 78.80 72.57 75.37 85.44 162.07 174.57 -36.49%
EPS 3.19 -2.58 -2.14 0.79 6.33 26.77 22.71 -73.07%
DPS 0.30 0.30 0.30 0.30 0.66 1.00 1.00 -55.28%
NAPS 1.02 0.99 0.99 0.98 0.99 1.51 1.51 -23.06%
Adjusted Per Share Value based on latest NOSH - 276,570
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 78.82 69.91 64.38 66.86 75.55 95.23 102.00 -15.83%
EPS 2.84 -2.29 -1.90 0.71 5.60 15.73 13.27 -64.32%
DPS 0.27 0.27 0.27 0.27 0.58 0.58 0.58 -40.01%
NAPS 0.9084 0.8783 0.8782 0.8694 0.8754 0.8872 0.8823 1.96%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.405 0.545 0.405 0.45 0.455 1.16 1.03 -
P/RPS 0.46 0.69 0.56 0.60 0.53 0.72 0.59 -15.32%
P/EPS 12.69 -21.11 -18.90 56.60 7.19 4.33 4.53 99.09%
EY 7.88 -4.74 -5.29 1.77 13.92 23.08 22.05 -49.73%
DY 0.74 0.55 0.74 0.67 1.44 0.86 0.97 -16.55%
P/NAPS 0.40 0.55 0.41 0.46 0.46 0.77 0.68 -29.86%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 23/06/22 28/03/22 23/12/21 29/09/21 23/07/21 29/03/21 -
Price 0.42 0.395 0.69 0.43 0.44 0.55 0.93 -
P/RPS 0.47 0.50 0.95 0.57 0.51 0.34 0.53 -7.71%
P/EPS 13.16 -15.30 -32.21 54.09 6.95 2.05 4.09 118.41%
EY 7.60 -6.54 -3.10 1.85 14.39 48.68 24.42 -54.17%
DY 0.71 0.76 0.43 0.70 1.49 1.82 1.08 -24.45%
P/NAPS 0.41 0.40 0.70 0.44 0.44 0.36 0.62 -24.15%

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