[TECHBASE] YoY Quarter Result on 30-Apr-2015 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- -69.65%
YoY- -6.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 70,045 61,719 72,948 66,733 53,345 46,895 44,630 7.79%
PBT 1,426 3,414 3,940 4,081 1,611 2,810 2,910 -11.20%
Tax -560 -1,251 690 -1,061 840 -33 -150 24.53%
NP 866 2,163 4,630 3,020 2,451 2,777 2,760 -17.55%
-
NP to SH 493 1,589 3,450 2,098 2,237 2,708 2,575 -24.07%
-
Tax Rate 39.27% 36.64% -17.51% 26.00% -52.14% 1.17% 5.15% -
Total Cost 69,179 59,556 68,318 63,713 50,894 44,118 41,870 8.72%
-
Net Worth 222,492 232,369 129,103 104,362 83,237 78,108 59,025 24.73%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - 2,135 - - - - - -
Div Payout % - 134.41% - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 222,492 232,369 129,103 104,362 83,237 78,108 59,025 24.73%
NOSH 180,337 170,860 108,490 107,589 74,318 36,843 36,891 30.25%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 1.24% 3.50% 6.35% 4.53% 4.59% 5.92% 6.18% -
ROE 0.22% 0.68% 2.67% 2.01% 2.69% 3.47% 4.36% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 40.30 36.12 67.24 62.03 71.78 127.28 120.98 -16.73%
EPS 0.28 0.93 3.18 1.95 3.01 7.35 6.98 -41.47%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.36 1.19 0.97 1.12 2.12 1.60 -3.64%
Adjusted Per Share Value based on latest NOSH - 107,589
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 23.37 20.59 24.34 22.27 17.80 15.65 14.89 7.79%
EPS 0.16 0.53 1.15 0.70 0.75 0.90 0.86 -24.43%
DPS 0.00 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7424 0.7753 0.4308 0.3482 0.2777 0.2606 0.1969 24.74%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.695 1.49 1.87 1.72 1.40 1.32 0.62 -
P/RPS 1.72 4.12 2.78 2.77 1.95 1.04 0.51 22.44%
P/EPS 245.04 160.22 58.81 88.21 46.51 17.96 8.88 73.79%
EY 0.41 0.62 1.70 1.13 2.15 5.57 11.26 -42.41%
DY 0.00 0.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.10 1.57 1.77 1.25 0.62 0.39 5.57%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 30/06/17 24/06/16 23/06/15 23/06/14 24/06/13 26/06/12 -
Price 0.70 1.55 1.42 2.16 1.81 2.10 0.63 -
P/RPS 1.74 4.29 2.11 3.48 2.52 1.65 0.52 22.28%
P/EPS 246.81 166.67 44.65 110.77 60.13 28.57 9.03 73.51%
EY 0.41 0.60 2.24 0.90 1.66 3.50 11.08 -42.25%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.14 1.19 2.23 1.62 0.99 0.39 5.89%

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