[TECHBASE] YoY Annualized Quarter Result on 31-Jul-2011 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 36.27%
YoY- 47.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 294,113 235,545 189,498 184,463 136,875 149,998 166,774 9.91%
PBT 24,173 19,404 10,568 5,723 5,507 2,136 -2,945 -
Tax -3,372 -2,242 268 -305 -2,104 -1,874 53 -
NP 20,801 17,162 10,836 5,418 3,403 262 -2,892 -
-
NP to SH 18,487 15,449 9,961 5,956 4,046 967 -3,019 -
-
Tax Rate 13.95% 11.55% -2.54% 5.33% 38.21% 87.73% - -
Total Cost 273,312 218,383 178,662 179,045 133,472 149,736 169,666 8.26%
-
Net Worth 63,389 35,761 67,909 51,207 45,513 36,135 36,433 9.66%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 63,389 35,761 67,909 51,207 45,513 36,135 36,433 9.66%
NOSH 74,576 36,867 37,109 36,317 36,410 35,777 36,433 12.67%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 7.07% 7.29% 5.72% 2.94% 2.49% 0.17% -1.73% -
ROE 29.16% 43.20% 14.67% 11.63% 8.89% 2.68% -8.29% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 394.38 638.90 510.65 507.92 375.92 419.25 457.75 -2.45%
EPS 17.55 20.95 27.02 16.40 11.10 2.70 -8.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.97 1.83 1.41 1.25 1.01 1.00 -2.67%
Adjusted Per Share Value based on latest NOSH - 36,189
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 97.66 78.21 62.92 61.25 45.45 49.80 55.38 9.91%
EPS 6.14 5.13 3.31 1.98 1.34 0.32 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2105 0.1187 0.2255 0.17 0.1511 0.12 0.121 9.66%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.52 1.94 0.81 0.34 0.41 0.25 0.23 -
P/RPS 0.39 0.30 0.16 0.07 0.11 0.06 0.05 40.80%
P/EPS 6.13 4.63 3.02 2.07 3.69 9.25 -2.78 -
EY 16.31 21.60 33.14 48.24 27.10 10.81 -36.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.00 0.44 0.24 0.33 0.25 0.23 40.75%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 29/09/14 26/09/13 25/09/12 23/09/11 28/09/10 29/09/09 26/09/08 -
Price 1.63 1.06 0.86 0.34 0.43 0.25 0.20 -
P/RPS 0.41 0.17 0.17 0.07 0.11 0.06 0.04 47.35%
P/EPS 6.58 2.53 3.20 2.07 3.87 9.25 -2.41 -
EY 15.21 39.53 31.21 48.24 25.84 10.81 -41.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.09 0.47 0.24 0.34 0.25 0.20 45.75%

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