[TECHBASE] YoY Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -65.68%
YoY- 83.23%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 104,678 79,703 66,560 49,300 46,671 38,735 39,378 17.68%
PBT 11,290 7,069 5,218 4,145 2,105 346 2,755 26.48%
Tax -2,258 -986 -618 -135 -100 -184 -852 17.62%
NP 9,032 6,083 4,600 4,010 2,005 162 1,903 29.62%
-
NP to SH 7,728 5,400 3,879 3,419 1,866 394 2,061 24.62%
-
Tax Rate 20.00% 13.95% 11.84% 3.26% 4.75% 53.18% 30.93% -
Total Cost 95,646 73,620 61,960 45,290 44,666 38,573 37,475 16.89%
-
Net Worth 122,190 96,050 73,705 66,019 52,481 45,966 38,962 20.97%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 122,190 96,050 73,705 66,019 52,481 45,966 38,962 20.97%
NOSH 107,184 75,630 80,249 36,882 36,445 36,481 36,413 19.70%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 8.63% 7.63% 6.91% 8.13% 4.30% 0.42% 4.83% -
ROE 6.32% 5.62% 5.26% 5.18% 3.56% 0.86% 5.29% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 97.66 105.39 90.30 133.67 128.06 106.18 108.14 -1.68%
EPS 7.21 7.14 5.26 9.27 5.12 1.08 5.66 4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.27 1.00 1.79 1.44 1.26 1.07 1.06%
Adjusted Per Share Value based on latest NOSH - 36,882
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 34.76 26.46 22.10 16.37 15.50 12.86 13.07 17.69%
EPS 2.57 1.79 1.29 1.14 0.62 0.13 0.68 24.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4057 0.3189 0.2447 0.2192 0.1743 0.1526 0.1294 20.96%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.54 1.68 1.12 0.83 0.35 0.36 0.28 -
P/RPS 2.60 1.59 1.24 0.62 0.27 0.34 0.26 46.75%
P/EPS 35.23 23.53 21.28 8.95 6.84 33.33 4.95 38.67%
EY 2.84 4.25 4.70 11.17 14.63 3.00 20.21 -27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.32 1.12 0.46 0.24 0.29 0.26 43.04%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 10/12/15 10/12/14 12/12/13 21/12/12 16/12/11 23/12/10 29/12/09 -
Price 2.66 1.69 1.15 0.82 0.38 0.38 0.28 -
P/RPS 2.72 1.60 1.27 0.61 0.30 0.36 0.26 47.86%
P/EPS 36.89 23.67 21.85 8.85 7.42 35.19 4.95 39.73%
EY 2.71 4.22 4.58 11.30 13.47 2.84 20.21 -28.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.33 1.15 0.46 0.26 0.30 0.26 44.09%

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