[TECHBASE] YoY Annualized Quarter Result on 31-Oct-2010 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -61.05%
YoY- -80.88%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 266,240 197,200 186,684 154,940 157,512 173,952 156,380 9.26%
PBT 20,872 16,580 8,420 1,384 11,020 -3,744 -8,000 -
Tax -2,472 -540 -400 -736 -3,408 -216 -400 35.42%
NP 18,400 16,040 8,020 648 7,612 -3,960 -8,400 -
-
NP to SH 15,516 13,676 7,464 1,576 8,244 -3,540 -8,468 -
-
Tax Rate 11.84% 3.26% 4.75% 53.18% 30.93% - - -
Total Cost 247,840 181,160 178,664 154,292 149,900 177,912 164,780 7.03%
-
Net Worth 73,705 66,019 52,481 45,966 38,962 35,399 37,530 11.89%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 73,705 66,019 52,481 45,966 38,962 35,399 37,530 11.89%
NOSH 80,249 36,882 36,445 36,481 36,413 36,122 36,437 14.05%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 6.91% 8.13% 4.30% 0.42% 4.83% -2.28% -5.37% -
ROE 21.05% 20.72% 14.22% 3.43% 21.16% -10.00% -22.56% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 361.22 534.67 512.23 424.71 432.57 481.56 429.18 -2.82%
EPS 21.04 37.08 20.48 4.32 22.64 -9.80 -23.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.79 1.44 1.26 1.07 0.98 1.03 -0.49%
Adjusted Per Share Value based on latest NOSH - 36,481
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 88.40 65.48 61.99 51.45 52.30 57.76 51.92 9.26%
EPS 5.15 4.54 2.48 0.52 2.74 -1.18 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2447 0.2192 0.1743 0.1526 0.1294 0.1175 0.1246 11.89%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.12 0.83 0.35 0.36 0.28 0.14 0.37 -
P/RPS 0.31 0.16 0.07 0.08 0.06 0.03 0.09 22.86%
P/EPS 5.32 2.24 1.71 8.33 1.24 -1.43 -1.59 -
EY 18.80 44.67 58.51 12.00 80.86 -70.00 -62.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.46 0.24 0.29 0.26 0.14 0.36 20.80%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 12/12/13 21/12/12 16/12/11 23/12/10 29/12/09 19/12/08 21/12/07 -
Price 1.15 0.82 0.38 0.38 0.28 0.12 0.28 -
P/RPS 0.32 0.15 0.07 0.09 0.06 0.02 0.07 28.79%
P/EPS 5.46 2.21 1.86 8.80 1.24 -1.22 -1.20 -
EY 18.31 45.22 53.89 11.37 80.86 -81.67 -83.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.46 0.26 0.30 0.26 0.12 0.27 27.28%

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