[TECHBASE] YoY Cumulative Quarter Result on 30-Apr-2022 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -117.07%
YoY- -101.08%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 146,981 168,733 171,865 188,858 242,567 252,085 220,480 -6.52%
PBT -7,148 24,116 3,868 29,091 -2,972 3,112 11,325 -
Tax -2,307 -2,864 -4,341 -4,342 -2,484 -2,396 -2,183 0.92%
NP -9,455 21,252 -473 24,749 -5,456 716 9,142 -
-
NP to SH -6,487 20,783 -255 23,504 -6,247 -1,204 7,209 -
-
Tax Rate - 11.88% 112.23% 14.93% - 76.99% 19.28% -
Total Cost 156,436 147,481 172,338 164,109 248,023 251,369 211,338 -4.88%
-
Net Worth 328,678 299,702 264,512 267,206 223,523 222,828 222,492 6.71%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - 801 - 523 870 - -
Div Payout % - - 0.00% - 0.00% 0.00% - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 328,678 299,702 264,512 267,206 223,523 222,828 222,492 6.71%
NOSH 283,252 276,727 276,727 184,349 180,990 180,350 180,337 7.80%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -6.43% 12.60% -0.28% 13.10% -2.25% 0.28% 4.15% -
ROE -1.97% 6.93% -0.10% 8.80% -2.79% -0.54% 3.24% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 53.22 61.37 64.32 106.72 138.90 144.81 126.84 -13.46%
EPS -2.35 7.56 -0.10 13.28 -3.58 -0.69 4.15 -
DPS 0.00 0.00 0.30 0.00 0.30 0.50 0.00 -
NAPS 1.19 1.09 0.99 1.51 1.28 1.28 1.28 -1.20%
Adjusted Per Share Value based on latest NOSH - 276,727
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 49.04 56.30 57.35 63.02 80.94 84.11 73.57 -6.53%
EPS -2.16 6.93 -0.09 7.84 -2.08 -0.40 2.41 -
DPS 0.00 0.00 0.27 0.00 0.17 0.29 0.00 -
NAPS 1.0967 1.00 0.8826 0.8916 0.7458 0.7435 0.7424 6.71%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.19 0.475 0.545 1.16 0.51 0.57 0.695 -
P/RPS 0.36 0.77 0.85 1.09 0.37 0.39 0.55 -6.81%
P/EPS -8.09 6.28 -571.04 8.73 -14.26 -82.42 16.76 -
EY -12.36 15.91 -0.18 11.45 -7.01 -1.21 5.97 -
DY 0.00 0.00 0.55 0.00 0.59 0.88 0.00 -
P/NAPS 0.16 0.44 0.55 0.77 0.40 0.45 0.54 -18.33%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 21/06/24 27/06/23 23/06/22 23/07/21 01/07/20 26/06/19 29/06/18 -
Price 0.205 0.44 0.395 0.55 0.53 0.51 0.70 -
P/RPS 0.39 0.72 0.61 0.52 0.38 0.35 0.55 -5.56%
P/EPS -8.73 5.82 -413.87 4.14 -14.82 -73.74 16.88 -
EY -11.46 17.18 -0.24 24.15 -6.75 -1.36 5.92 -
DY 0.00 0.00 0.76 0.00 0.57 0.98 0.00 -
P/NAPS 0.17 0.40 0.40 0.36 0.41 0.40 0.55 -17.75%

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