[TECHBASE] YoY Quarter Result on 31-Jan-2020 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -110.95%
YoY- -143.85%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 63,230 62,021 69,510 88,667 92,616 85,102 108,876 -8.65%
PBT 23,218 3,631 11,510 1,436 3,482 6,119 12,673 10.61%
Tax -872 -1,893 -1,505 -737 -1,637 -1,113 -3,101 -19.05%
NP 22,346 1,738 10,005 699 1,845 5,006 9,572 15.16%
-
NP to SH 22,813 1,001 8,849 -214 488 4,374 7,648 19.96%
-
Tax Rate 3.76% 52.13% 13.08% 51.32% 47.01% 18.19% 24.47% -
Total Cost 40,884 60,283 59,505 87,968 90,771 80,096 99,304 -13.74%
-
Net Worth 310,174 264,500 265,722 228,701 224,569 222,447 227,557 5.29%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - 523 870 - - -
Div Payout % - - - 0.00% 178.37% - - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 310,174 264,500 265,722 228,701 224,569 222,447 227,557 5.29%
NOSH 276,727 276,570 184,349 180,990 180,350 180,137 171,096 8.33%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 35.34% 2.80% 14.39% 0.79% 1.99% 5.88% 8.79% -
ROE 7.35% 0.38% 3.33% -0.09% 0.22% 1.97% 3.36% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 23.04 23.21 39.50 50.79 53.20 48.97 63.63 -15.56%
EPS 8.31 0.37 5.03 -0.12 0.28 2.52 4.47 10.88%
DPS 0.00 0.00 0.00 0.30 0.50 0.00 0.00 -
NAPS 1.13 0.99 1.51 1.31 1.29 1.28 1.33 -2.67%
Adjusted Per Share Value based on latest NOSH - 180,990
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 20.99 20.59 23.08 29.44 30.75 28.26 36.15 -8.65%
EPS 7.57 0.33 2.94 -0.07 0.16 1.45 2.54 19.95%
DPS 0.00 0.00 0.00 0.17 0.29 0.00 0.00 -
NAPS 1.0299 0.8782 0.8823 0.7594 0.7457 0.7386 0.7556 5.29%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.48 0.405 1.03 0.715 0.555 0.625 1.41 -
P/RPS 2.08 1.74 2.61 1.41 1.04 1.28 2.22 -1.07%
P/EPS 5.78 108.10 20.48 -583.30 197.99 24.83 31.54 -24.62%
EY 17.31 0.93 4.88 -0.17 0.51 4.03 3.17 32.68%
DY 0.00 0.00 0.00 0.42 0.90 0.00 0.00 -
P/NAPS 0.42 0.41 0.68 0.55 0.43 0.49 1.06 -14.29%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 24/03/23 28/03/22 29/03/21 23/04/20 26/03/19 26/03/18 27/03/17 -
Price 0.445 0.69 0.93 0.495 0.585 0.65 1.38 -
P/RPS 1.93 2.97 2.35 0.97 1.10 1.33 2.17 -1.93%
P/EPS 5.35 184.16 18.49 -403.82 208.69 25.83 30.87 -25.32%
EY 18.68 0.54 5.41 -0.25 0.48 3.87 3.24 33.88%
DY 0.00 0.00 0.00 0.61 0.85 0.00 0.00 -
P/NAPS 0.39 0.70 0.62 0.38 0.45 0.51 1.04 -15.07%

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