[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2020 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
01-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -339.49%
YoY- -418.85%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 224,977 229,153 251,810 323,422 336,113 293,973 344,157 -6.83%
PBT 32,154 5,157 38,788 -3,962 4,149 15,100 33,364 -0.61%
Tax -3,818 -5,787 -5,789 -3,312 -3,194 -2,910 -7,750 -11.12%
NP 28,336 -630 32,998 -7,274 954 12,189 25,613 1.69%
-
NP to SH 27,710 -340 31,338 -8,329 -1,605 9,612 20,902 4.80%
-
Tax Rate 11.87% 112.22% 14.92% - 76.98% 19.27% 23.23% -
Total Cost 196,641 229,783 218,812 330,697 335,158 281,784 318,544 -7.72%
-
Net Worth 299,702 264,512 267,206 223,523 222,828 222,492 233,013 4.28%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - 1,068 - 698 1,160 - 2,855 -
Div Payout % - 0.00% - 0.00% 0.00% - 13.66% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 299,702 264,512 267,206 223,523 222,828 222,492 233,013 4.28%
NOSH 276,727 276,727 184,349 180,990 180,350 180,337 171,333 8.31%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 12.60% -0.28% 13.10% -2.25% 0.28% 4.15% 7.44% -
ROE 9.25% -0.13% 11.73% -3.73% -0.72% 4.32% 8.97% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 81.82 85.77 142.30 185.21 193.07 169.12 200.87 -13.89%
EPS 10.08 -0.13 17.71 -4.77 -0.92 5.53 12.20 -3.12%
DPS 0.00 0.40 0.00 0.40 0.67 0.00 1.67 -
NAPS 1.09 0.99 1.51 1.28 1.28 1.28 1.36 -3.61%
Adjusted Per Share Value based on latest NOSH - 180,990
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 74.70 76.09 83.61 107.39 111.60 97.61 114.27 -6.83%
EPS 9.20 -0.11 10.41 -2.77 -0.53 3.19 6.94 4.80%
DPS 0.00 0.35 0.00 0.23 0.39 0.00 0.95 -
NAPS 0.9951 0.8783 0.8872 0.7422 0.7399 0.7388 0.7737 4.28%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.475 0.545 1.16 0.51 0.57 0.695 1.49 -
P/RPS 0.58 0.64 0.82 0.28 0.30 0.41 0.74 -3.97%
P/EPS 4.71 -428.28 6.55 -10.69 -61.81 12.57 12.21 -14.67%
EY 21.22 -0.23 15.27 -9.35 -1.62 7.96 8.19 17.18%
DY 0.00 0.73 0.00 0.78 1.17 0.00 1.12 -
P/NAPS 0.44 0.55 0.77 0.40 0.45 0.54 1.10 -14.15%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 27/06/23 23/06/22 23/07/21 01/07/20 26/06/19 29/06/18 30/06/17 -
Price 0.44 0.395 0.55 0.53 0.51 0.70 1.55 -
P/RPS 0.54 0.46 0.39 0.29 0.26 0.41 0.77 -5.73%
P/EPS 4.37 -310.40 3.11 -11.11 -55.31 12.66 12.70 -16.28%
EY 22.91 -0.32 32.20 -9.00 -1.81 7.90 7.87 19.48%
DY 0.00 1.01 0.00 0.75 1.31 0.00 1.08 -
P/NAPS 0.40 0.40 0.36 0.41 0.40 0.55 1.14 -16.01%

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