[TECHBASE] YoY Cumulative Quarter Result on 31-Oct-2024 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
20-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2025
Quarter
31-Oct-2024 [#1]
Profit Trend
QoQ- 72.61%
YoY- 18.11%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 37,521 39,182 57,147 57,823 83,977 98,113 94,499 -14.25%
PBT -8,947 -10,744 14,729 1,365 19,005 3,560 2,344 -
Tax -245 -555 -3,352 -1,326 -2,860 -943 -624 -14.41%
NP -9,192 -11,299 11,377 39 16,145 2,617 1,720 -
-
NP to SH -8,062 -9,845 10,509 493 15,230 1,954 1,159 -
-
Tax Rate - - 22.76% 97.14% 15.05% 26.49% 26.62% -
Total Cost 46,713 50,481 45,770 57,784 67,832 95,496 92,779 -10.79%
-
Net Worth 305,696 295,232 293,276 261,828 262,092 230,256 226,310 5.13%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - - - 801 1,747 523 870 -
Div Payout % - - - 162.58% 11.47% 26.78% 75.10% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 305,696 295,232 293,276 261,828 262,092 230,256 226,310 5.13%
NOSH 299,702 276,727 276,727 276,570 182,810 180,977 180,350 8.82%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin -24.50% -28.84% 19.91% 0.07% 19.23% 2.67% 1.82% -
ROE -2.64% -3.33% 3.58% 0.19% 5.81% 0.85% 0.51% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 12.52 14.20 20.85 21.64 48.06 56.25 54.28 -21.67%
EPS -2.69 -3.57 3.83 0.18 8.72 1.12 0.67 -
DPS 0.00 0.00 0.00 0.30 1.00 0.30 0.50 -
NAPS 1.02 1.07 1.07 0.98 1.50 1.32 1.30 -3.95%
Adjusted Per Share Value based on latest NOSH - 299,702
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 12.52 13.07 19.07 19.29 28.02 32.74 31.53 -14.25%
EPS -2.69 -3.28 3.51 0.16 5.08 0.65 0.39 -
DPS 0.00 0.00 0.00 0.27 0.58 0.17 0.29 -
NAPS 1.02 0.9851 0.9786 0.8736 0.8745 0.7683 0.7551 5.13%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.13 0.305 0.41 0.45 1.47 0.915 0.59 -
P/RPS 1.04 2.15 1.97 2.08 3.06 1.63 1.09 -0.77%
P/EPS -4.83 -8.55 10.69 243.87 16.86 81.68 88.62 -
EY -20.69 -11.70 9.35 0.41 5.93 1.22 1.13 -
DY 0.00 0.00 0.00 0.67 0.68 0.33 0.85 -
P/NAPS 0.13 0.29 0.38 0.46 0.98 0.69 0.45 -18.67%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 20/12/24 28/12/23 30/12/22 23/12/21 16/12/20 12/12/19 14/12/18 -
Price 0.125 0.325 0.455 0.43 1.56 1.01 0.59 -
P/RPS 1.00 2.29 2.18 1.99 3.25 1.80 1.09 -1.42%
P/EPS -4.65 -9.11 11.87 233.03 17.90 90.16 88.62 -
EY -21.52 -10.98 8.43 0.43 5.59 1.11 1.13 -
DY 0.00 0.00 0.00 0.70 0.64 0.30 0.85 -
P/NAPS 0.12 0.30 0.43 0.44 1.04 0.77 0.45 -19.75%

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