[TECHBASE] YoY Quarter Result on 30-Apr-2012 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -12.03%
YoY- 41.95%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 66,733 53,345 46,895 44,630 43,187 30,604 30,423 13.98%
PBT 4,081 1,611 2,810 2,910 2,165 1,559 880 29.12%
Tax -1,061 840 -33 -150 -530 -522 -51 65.80%
NP 3,020 2,451 2,777 2,760 1,635 1,037 829 24.03%
-
NP to SH 2,098 2,237 2,708 2,575 1,814 1,267 1,289 8.45%
-
Tax Rate 26.00% -52.14% 1.17% 5.15% 24.48% 33.48% 5.80% -
Total Cost 63,713 50,894 44,118 41,870 41,552 29,567 29,594 13.62%
-
Net Worth 104,362 83,237 78,108 59,025 48,810 40,777 36,048 19.37%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 104,362 83,237 78,108 59,025 48,810 40,777 36,048 19.37%
NOSH 107,589 74,318 36,843 36,891 36,425 36,408 36,412 19.78%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 4.53% 4.59% 5.92% 6.18% 3.79% 3.39% 2.72% -
ROE 2.01% 2.69% 3.47% 4.36% 3.72% 3.11% 3.58% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 62.03 71.78 127.28 120.98 118.56 84.06 83.55 -4.84%
EPS 1.95 3.01 7.35 6.98 4.98 3.48 3.54 -9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.12 2.12 1.60 1.34 1.12 0.99 -0.33%
Adjusted Per Share Value based on latest NOSH - 36,891
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 22.27 17.80 15.65 14.89 14.41 10.21 10.15 13.98%
EPS 0.70 0.75 0.90 0.86 0.61 0.42 0.43 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3482 0.2777 0.2606 0.1969 0.1629 0.1361 0.1203 19.36%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 1.72 1.40 1.32 0.62 0.33 0.39 0.28 -
P/RPS 2.77 1.95 1.04 0.51 0.28 0.46 0.34 41.82%
P/EPS 88.21 46.51 17.96 8.88 6.63 11.21 7.91 49.44%
EY 1.13 2.15 5.57 11.26 15.09 8.92 12.64 -33.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.25 0.62 0.39 0.25 0.35 0.28 35.95%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 23/06/14 24/06/13 26/06/12 27/06/11 28/06/10 29/06/09 -
Price 2.16 1.81 2.10 0.63 0.31 0.40 0.25 -
P/RPS 3.48 2.52 1.65 0.52 0.26 0.48 0.30 50.42%
P/EPS 110.77 60.13 28.57 9.03 6.22 11.49 7.06 58.18%
EY 0.90 1.66 3.50 11.08 16.06 8.70 14.16 -36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.62 0.99 0.39 0.23 0.36 0.25 43.98%

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