[TECHBASE] YoY TTM Result on 31-Oct-2021 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -87.4%
YoY- -93.13%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 181,405 205,262 236,703 201,375 326,365 367,624 331,860 -9.56%
PBT -30,467 -1,421 28,337 3,569 40,236 13,546 12,441 -
Tax -2,802 -1,337 -7,676 -2,391 -5,936 -3,502 -3,644 -4.28%
NP -33,269 -2,758 20,661 1,178 34,300 10,044 8,797 -
-
NP to SH -27,656 526 18,575 2,124 30,905 6,811 7,134 -
-
Tax Rate - - 27.09% 66.99% 14.75% 25.85% 29.29% -
Total Cost 214,674 208,020 216,042 200,197 292,065 357,580 323,063 -6.57%
-
Net Worth 305,696 295,232 293,276 261,828 262,092 230,256 226,310 5.13%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - - - 801 2,271 1,393 870 -
Div Payout % - - - 37.74% 7.35% 20.46% 12.20% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 305,696 295,232 293,276 261,828 262,092 230,256 226,310 5.13%
NOSH 299,702 276,727 276,727 276,570 182,810 180,977 180,350 8.82%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin -18.34% -1.34% 8.73% 0.58% 10.51% 2.73% 2.65% -
ROE -9.05% 0.18% 6.33% 0.81% 11.79% 2.96% 3.15% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 60.53 74.39 86.36 75.37 186.78 210.75 190.63 -17.38%
EPS -9.23 0.19 6.78 0.79 17.69 3.90 4.10 -
DPS 0.00 0.00 0.00 0.30 1.30 0.80 0.50 -
NAPS 1.02 1.07 1.07 0.98 1.50 1.32 1.30 -3.95%
Adjusted Per Share Value based on latest NOSH - 276,570
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 60.53 68.49 78.98 67.19 108.90 122.66 110.73 -9.56%
EPS -9.23 0.18 6.20 0.71 10.31 2.27 2.38 -
DPS 0.00 0.00 0.00 0.27 0.76 0.47 0.29 -
NAPS 1.02 0.9851 0.9786 0.8736 0.8745 0.7683 0.7551 5.13%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.13 0.305 0.41 0.45 1.47 0.915 0.59 -
P/RPS 0.21 0.41 0.47 0.60 0.79 0.43 0.31 -6.27%
P/EPS -1.41 159.99 6.05 56.60 8.31 23.43 14.40 -
EY -70.98 0.63 16.53 1.77 12.03 4.27 6.95 -
DY 0.00 0.00 0.00 0.67 0.88 0.87 0.85 -
P/NAPS 0.13 0.29 0.38 0.46 0.98 0.69 0.45 -18.67%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 20/12/24 28/12/23 30/12/22 23/12/21 16/12/20 12/12/19 14/12/18 -
Price 0.125 0.325 0.455 0.43 1.56 1.01 0.59 -
P/RPS 0.21 0.44 0.53 0.57 0.84 0.48 0.31 -6.27%
P/EPS -1.35 170.48 6.71 54.09 8.82 25.87 14.40 -
EY -73.82 0.59 14.89 1.85 11.34 3.87 6.95 -
DY 0.00 0.00 0.00 0.70 0.83 0.79 0.85 -
P/NAPS 0.12 0.30 0.43 0.44 1.04 0.77 0.45 -19.75%

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