[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2017 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- -25.81%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 323,422 336,113 293,973 344,157 369,990 307,132 272,528 2.89%
PBT -3,962 4,149 15,100 33,364 34,326 26,694 22,668 -
Tax -3,312 -3,194 -2,910 -7,750 -4,865 -3,912 -3,413 -0.49%
NP -7,274 954 12,189 25,613 29,461 22,782 19,254 -
-
NP to SH -8,329 -1,605 9,612 20,902 24,260 19,213 17,114 -
-
Tax Rate - 76.98% 19.27% 23.23% 14.17% 14.65% 15.06% -
Total Cost 330,697 335,158 281,784 318,544 340,529 284,349 253,273 4.54%
-
Net Worth 223,523 222,828 222,492 233,013 128,958 104,155 74,338 20.11%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 698 1,160 - 2,855 2,167 2,147 - -
Div Payout % 0.00% 0.00% - 13.66% 8.93% 11.18% - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 223,523 222,828 222,492 233,013 128,958 104,155 74,338 20.11%
NOSH 180,990 180,350 180,337 171,333 108,368 107,377 74,338 15.97%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin -2.25% 0.28% 4.15% 7.44% 7.96% 7.42% 7.07% -
ROE -3.73% -0.72% 4.32% 8.97% 18.81% 18.45% 23.02% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 185.21 193.07 169.12 200.87 341.42 286.03 366.60 -10.74%
EPS -4.77 -0.92 5.53 12.20 22.39 17.89 16.28 -
DPS 0.40 0.67 0.00 1.67 2.00 2.00 0.00 -
NAPS 1.28 1.28 1.28 1.36 1.19 0.97 1.00 4.19%
Adjusted Per Share Value based on latest NOSH - 170,860
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 107.39 111.60 97.61 114.27 122.85 101.98 90.49 2.89%
EPS -2.77 -0.53 3.19 6.94 8.06 6.38 5.68 -
DPS 0.23 0.39 0.00 0.95 0.72 0.71 0.00 -
NAPS 0.7422 0.7399 0.7388 0.7737 0.4282 0.3458 0.2468 20.12%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.51 0.57 0.695 1.49 1.87 1.72 1.40 -
P/RPS 0.28 0.30 0.41 0.74 0.55 0.60 0.38 -4.95%
P/EPS -10.69 -61.81 12.57 12.21 8.35 9.61 6.08 -
EY -9.35 -1.62 7.96 8.19 11.97 10.40 16.44 -
DY 0.78 1.17 0.00 1.12 1.07 1.16 0.00 -
P/NAPS 0.40 0.45 0.54 1.10 1.57 1.77 1.40 -18.82%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 01/07/20 26/06/19 29/06/18 30/06/17 24/06/16 23/06/15 23/06/14 -
Price 0.53 0.51 0.70 1.55 1.42 2.16 1.81 -
P/RPS 0.29 0.26 0.41 0.77 0.42 0.76 0.49 -8.36%
P/EPS -11.11 -55.31 12.66 12.70 6.34 12.07 7.86 -
EY -9.00 -1.81 7.90 7.87 15.77 8.28 12.72 -
DY 0.75 1.31 0.00 1.08 1.41 0.93 0.00 -
P/NAPS 0.41 0.40 0.55 1.14 1.19 2.23 1.81 -21.90%

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