[TECHBASE] YoY Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -74.89%
YoY- 13.45%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 87,523 104,678 79,703 66,560 49,300 46,671 38,735 14.53%
PBT 8,936 11,290 7,069 5,218 4,145 2,105 346 71.84%
Tax -1,461 -2,258 -986 -618 -135 -100 -184 41.20%
NP 7,475 9,032 6,083 4,600 4,010 2,005 162 89.27%
-
NP to SH 6,440 7,728 5,400 3,879 3,419 1,866 394 59.23%
-
Tax Rate 16.35% 20.00% 13.95% 11.84% 3.26% 4.75% 53.18% -
Total Cost 80,048 95,646 73,620 61,960 45,290 44,666 38,573 12.92%
-
Net Worth 218,074 122,190 96,050 73,705 66,019 52,481 45,966 29.59%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 218,074 122,190 96,050 73,705 66,019 52,481 45,966 29.59%
NOSH 170,370 107,184 75,630 80,249 36,882 36,445 36,481 29.25%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.54% 8.63% 7.63% 6.91% 8.13% 4.30% 0.42% -
ROE 2.95% 6.32% 5.62% 5.26% 5.18% 3.56% 0.86% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 51.37 97.66 105.39 90.30 133.67 128.06 106.18 -11.38%
EPS 3.78 7.21 7.14 5.26 9.27 5.12 1.08 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.14 1.27 1.00 1.79 1.44 1.26 0.26%
Adjusted Per Share Value based on latest NOSH - 80,249
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 29.20 34.93 26.59 22.21 16.45 15.57 12.92 14.54%
EPS 2.15 2.58 1.80 1.29 1.14 0.62 0.13 59.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7276 0.4077 0.3205 0.2459 0.2203 0.1751 0.1534 29.59%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.59 2.54 1.68 1.12 0.83 0.35 0.36 -
P/RPS 3.10 2.60 1.59 1.24 0.62 0.27 0.34 44.48%
P/EPS 42.06 35.23 23.53 21.28 8.95 6.84 33.33 3.94%
EY 2.38 2.84 4.25 4.70 11.17 14.63 3.00 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 2.23 1.32 1.12 0.46 0.24 0.29 27.37%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 10/12/15 10/12/14 12/12/13 21/12/12 16/12/11 23/12/10 -
Price 1.50 2.66 1.69 1.15 0.82 0.38 0.38 -
P/RPS 2.92 2.72 1.60 1.27 0.61 0.30 0.36 41.70%
P/EPS 39.68 36.89 23.67 21.85 8.85 7.42 35.19 2.01%
EY 2.52 2.71 4.22 4.58 11.30 13.47 2.84 -1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.33 1.33 1.15 0.46 0.26 0.30 25.43%

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