[TECHBASE] YoY Quarter Result on 30-Apr-2013 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -44.61%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 72,948 66,733 53,345 46,895 44,630 43,187 30,604 15.56%
PBT 3,940 4,081 1,611 2,810 2,910 2,165 1,559 16.69%
Tax 690 -1,061 840 -33 -150 -530 -522 -
NP 4,630 3,020 2,451 2,777 2,760 1,635 1,037 28.29%
-
NP to SH 3,450 2,098 2,237 2,708 2,575 1,814 1,267 18.15%
-
Tax Rate -17.51% 26.00% -52.14% 1.17% 5.15% 24.48% 33.48% -
Total Cost 68,318 63,713 50,894 44,118 41,870 41,552 29,567 14.96%
-
Net Worth 129,103 104,362 83,237 78,108 59,025 48,810 40,777 21.15%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 129,103 104,362 83,237 78,108 59,025 48,810 40,777 21.15%
NOSH 108,490 107,589 74,318 36,843 36,891 36,425 36,408 19.93%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 6.35% 4.53% 4.59% 5.92% 6.18% 3.79% 3.39% -
ROE 2.67% 2.01% 2.69% 3.47% 4.36% 3.72% 3.11% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 67.24 62.03 71.78 127.28 120.98 118.56 84.06 -3.64%
EPS 3.18 1.95 3.01 7.35 6.98 4.98 3.48 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.97 1.12 2.12 1.60 1.34 1.12 1.01%
Adjusted Per Share Value based on latest NOSH - 36,843
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 24.34 22.27 17.80 15.65 14.89 14.41 10.21 15.56%
EPS 1.15 0.70 0.75 0.90 0.86 0.61 0.42 18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4308 0.3482 0.2777 0.2606 0.1969 0.1629 0.1361 21.15%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.87 1.72 1.40 1.32 0.62 0.33 0.39 -
P/RPS 2.78 2.77 1.95 1.04 0.51 0.28 0.46 34.92%
P/EPS 58.81 88.21 46.51 17.96 8.88 6.63 11.21 31.78%
EY 1.70 1.13 2.15 5.57 11.26 15.09 8.92 -24.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.77 1.25 0.62 0.39 0.25 0.35 28.39%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 23/06/15 23/06/14 24/06/13 26/06/12 27/06/11 28/06/10 -
Price 1.42 2.16 1.81 2.10 0.63 0.31 0.40 -
P/RPS 2.11 3.48 2.52 1.65 0.52 0.26 0.48 27.96%
P/EPS 44.65 110.77 60.13 28.57 9.03 6.22 11.49 25.36%
EY 2.24 0.90 1.66 3.50 11.08 16.06 8.70 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.23 1.62 0.99 0.39 0.23 0.36 22.02%

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