[TECHBASE] YoY TTM Result on 30-Apr-2011 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 28.73%
YoY- -55.9%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 279,700 209,998 196,954 164,429 146,015 160,347 161,721 9.55%
PBT 23,649 14,749 10,806 3,675 8,566 -357 -2,203 -
Tax -4,382 -21 285 -1,659 -3,591 208 -205 66.55%
NP 19,267 14,728 11,091 2,016 4,975 -149 -2,408 -
-
NP to SH 17,142 13,057 10,046 2,451 5,558 388 -2,535 -
-
Tax Rate 18.53% 0.14% -2.64% 45.14% 41.92% - - -
Total Cost 260,433 195,270 185,863 162,413 141,040 160,496 164,129 7.99%
-
Net Worth 74,318 78,108 59,025 48,810 40,777 36,048 38,313 11.66%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 74,318 78,108 59,025 48,810 40,777 36,048 38,313 11.66%
NOSH 74,318 36,843 36,891 36,425 36,408 36,412 36,489 12.58%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 6.89% 7.01% 5.63% 1.23% 3.41% -0.09% -1.49% -
ROE 23.07% 16.72% 17.02% 5.02% 13.63% 1.08% -6.62% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 376.35 569.97 533.88 451.41 401.05 440.36 443.20 -2.68%
EPS 23.07 35.44 27.23 6.73 15.27 1.07 -6.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.12 1.60 1.34 1.12 0.99 1.05 -0.80%
Adjusted Per Share Value based on latest NOSH - 36,425
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 93.33 70.07 65.72 54.86 48.72 53.50 53.96 9.55%
EPS 5.72 4.36 3.35 0.82 1.85 0.13 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.248 0.2606 0.1969 0.1629 0.1361 0.1203 0.1278 11.67%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.40 1.32 0.62 0.33 0.39 0.28 0.28 -
P/RPS 0.37 0.23 0.12 0.07 0.10 0.06 0.06 35.39%
P/EPS 6.07 3.72 2.28 4.90 2.55 26.28 -4.03 -
EY 16.48 26.85 43.92 20.39 39.14 3.81 -24.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.62 0.39 0.25 0.35 0.28 0.27 31.54%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 23/06/14 24/06/13 26/06/12 27/06/11 28/06/10 29/06/09 23/06/08 -
Price 1.81 2.10 0.63 0.31 0.40 0.25 0.28 -
P/RPS 0.48 0.37 0.12 0.07 0.10 0.06 0.06 41.39%
P/EPS 7.85 5.93 2.31 4.61 2.62 23.46 -4.03 -
EY 12.74 16.88 43.22 21.71 38.16 4.26 -24.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.99 0.39 0.23 0.36 0.25 0.27 37.29%

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