[TECHBASE] YoY Annualized Quarter Result on 31-Jan-2011 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 76.27%
YoY- -55.92%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 302,102 226,692 190,304 166,874 136,934 145,262 165,308 10.56%
PBT 30,780 19,822 11,366 3,438 8,310 -3,192 -3,776 -
Tax -6,800 -924 -500 -1,550 -2,456 34 -320 66.35%
NP 23,980 18,898 10,866 1,888 5,854 -3,158 -4,096 -
-
NP to SH 21,198 16,616 9,586 2,778 6,302 -2,926 -4,224 -
-
Tax Rate 22.09% 4.66% 4.40% 45.08% 29.55% - - -
Total Cost 278,122 207,794 179,438 164,986 131,080 148,420 169,404 8.60%
-
Net Worth 74,104 76,849 54,393 46,664 40,070 35,301 37,506 12.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 74,104 76,849 54,393 46,664 40,070 35,301 37,506 12.00%
NOSH 74,104 37,305 35,320 36,456 36,427 36,393 36,413 12.55%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 7.94% 8.34% 5.71% 1.13% 4.28% -2.17% -2.48% -
ROE 28.61% 21.62% 17.62% 5.95% 15.73% -8.29% -11.26% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 407.67 607.66 538.79 457.73 375.91 399.15 453.97 -1.77%
EPS 20.22 44.54 27.14 7.62 17.30 -8.04 -11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.06 1.54 1.28 1.10 0.97 1.03 -0.49%
Adjusted Per Share Value based on latest NOSH - 36,410
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 100.80 75.64 63.50 55.68 45.69 48.47 55.16 10.56%
EPS 7.07 5.54 3.20 0.93 2.10 -0.98 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2473 0.2564 0.1815 0.1557 0.1337 0.1178 0.1251 12.01%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.04 1.07 0.41 0.31 0.41 0.14 0.28 -
P/RPS 0.26 0.18 0.08 0.07 0.11 0.04 0.06 27.65%
P/EPS 3.64 2.40 1.51 4.07 2.37 -1.74 -2.41 -
EY 27.51 41.63 66.20 24.58 42.20 -57.43 -41.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.52 0.27 0.24 0.37 0.14 0.27 25.17%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 21/03/14 26/03/13 30/03/12 28/03/11 26/03/10 27/03/09 28/03/08 -
Price 1.16 0.91 0.63 0.32 0.40 0.20 0.21 -
P/RPS 0.28 0.15 0.12 0.07 0.11 0.05 0.05 33.22%
P/EPS 4.06 2.04 2.32 4.20 2.31 -2.49 -1.81 -
EY 24.66 48.95 43.08 23.81 43.25 -40.20 -55.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.44 0.41 0.25 0.36 0.21 0.20 34.00%

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