TECHBASE | TECHBASE INDUSTRIES BERHAD
0.190 (-2.56%)
T-O (am): 0.195 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 Mar 24 | Q2 Jan 24 | 2 | 31 Jul 24 | 68.86 | -7.22 | -8.64 | -12.5% | 0.00 | -3.13 | 75.8% | 8.9% | 12.3% | 137.9% | ||||||||
| 28 Dec 23 | Q1 Oct 23 | 1 | 31 Jul 24 | 39.18 | -10.74 | -9.85 | -25.1% | 0.00 | -3.57 | 28.1% | 31.4% | 10249.5% | 193.7% | ||||||||
| 29 Sep 23 | Q4 Jul 23 | 4 | 31 Jul 23 | 54.49 | -0.06 | 0.10 | 0.2% | 0.00 | 0.04 | 12.7% | 16.8% | 100.8% | 98.9% | ||||||||
| 27 Jun 23 | Q3 Apr 23 | 3 | 31 Jul 23 | 48.36 | -13.83 | -12.54 | -25.9% | 0.00 | -4.56 | 23.5% | 7.0% | 155.0% | 616.9% | ||||||||
| 24 Mar 23 | Q2 Jan 23 | 2 | 31 Jul 23 | 63.23 | 23.22 | 22.81 | 36.1% | 0.00 | 8.31 | 10.6% | 1.9% | 117.1% | 2179.0% | ||||||||
| 30 Dec 22 | Q1 Oct 22 | 1 | 31 Jul 23 | 57.15 | 14.73 | 10.51 | 18.4% | 0.00 | 3.83 | 12.8% | 1.2% | 19.2% | 2031.6% | ||||||||
| 29 Sep 22 | Q4 Jul 22 | 4 | 31 Jul 22 | 65.51 | 11.11 | 8.81 | 13.4% | 0.00 | 3.29 | 25.9% | 69.4% | 604.0% | 232.7% | ||||||||
| 23 Jun 22 | Q3 Apr 22 | 3 | 31 Jul 22 | 52.02 | -1.13 | -1.75 | -3.4% | 0.00 | -0.65 | 16.1% | 47.1% | 274.7% | 204.2% | ||||||||
| 28 Mar 22 | Q2 Jan 22 | 2 | 31 Jul 22 | 62.02 | 3.63 | 1.00 | 1.6% | 0.00 | 0.37 | 7.3% | 10.8% | 103.0% | 88.7% | ||||||||
| 23 Dec 21 | Q1 Oct 21 | 1 | 31 Jul 22 | 57.82 | 1.36 | 0.49 | 0.8% | 0.30 | 0.18 | 49.5% | 31.1% | 107.4% | 96.8% | ||||||||
| 29 Sep 21 | Q4 Jul 21 | 4 | 31 Jul 21 | 38.67 | -7.88 | -6.64 | -17.2% | 0.00 | -2.49 | 9.3% | 60.5% | 1055.3% | 127.8% | ||||||||
| 23 Jul 21 | Q3 Apr 21 | 3 | 31 Jul 21 | 35.37 | -1.42 | -0.57 | -1.6% | 0.00 | -0.32 | 49.1% | 36.6% | 106.5% | 92.8% | ||||||||
| 29 Mar 21 | Q2 Jan 21 | 2 | 31 Jul 21 | 69.51 | 11.51 | 8.85 | 12.7% | 0.00 | 5.03 | 17.2% | 21.6% | 41.9% | 4235.1% | ||||||||
| 16 Dec 20 | Q1 Oct 20 | 1 | 31 Jul 21 | 83.98 | 19.00 | 15.23 | 18.1% | 1.00 | 8.72 | 14.2% | 14.4% | 36.2% | 679.4% | ||||||||
| 29 Sep 20 | Q4 Jul 20 | 4 | 31 Jul 20 | 97.93 | 27.76 | 23.88 | 24.4% | 0.00 | 13.67 | 75.5% | 12.5% | 398.9% | 230.7% | ||||||||
| 01 Jul 20 | Q3 Apr 20 | 3 | 31 Jul 20 | 55.79 | -7.97 | -7.99 | -14.3% | 0.00 | -4.57 | 37.1% | 14.1% | 3632.2% | 180.2% | ||||||||
| 23 Apr 20 | Q2 Jan 20 | 2 | 31 Jul 20 | 88.67 | 1.44 | -0.21 | -0.2% | 0.30 | -0.12 | 9.6% | 4.3% | 111.0% | 143.8% | ||||||||
| 12 Dec 19 | Q1 Oct 19 | 1 | 31 Jul 20 | 98.11 | 3.56 | 1.95 | 2.0% | 0.30 | 1.12 | 12.3% | 3.8% | 72.9% | 68.6% | ||||||||
| 30 Sep 19 | Q4 Jul 19 | 4 | 31 Jul 19 | 111.92 | 9.22 | 7.22 | 6.5% | 0.00 | 4.15 | 72.3% | 36.1% | 353.2% | 551.6% | ||||||||
| 26 Jun 19 | Q3 Apr 19 | 3 | 31 Jul 19 | 64.97 | -2.71 | -2.85 | -4.4% | 0.00 | -1.64 | 29.9% | 7.2% | 684.2% | 678.3% | ||||||||
| 26 Mar 19 | Q2 Jan 19 | 2 | 31 Jul 19 | 92.62 | 3.48 | 0.49 | 0.5% | 0.50 | 0.28 | 2.0% | 8.8% | 57.9% | 88.8% | ||||||||
| 14 Dec 18 | Q1 Oct 18 | 1 | 31 Jul 19 | 94.50 | 2.34 | 1.16 | 1.2% | 0.50 | 0.67 | 14.9% | 44.6% | 4.6% | 50.5% | ||||||||
| 25 Sep 18 | Q4 Jul 18 | 4 | 31 Jul 18 | 82.21 | 2.55 | 1.11 | 1.4% | 0.00 | 0.64 | 17.4% | 9.1% | 124.8% | 84.4% | ||||||||
| 29 Jun 18 | Q3 Apr 18 | 3 | 31 Jul 18 | 70.05 | 1.43 | 0.49 | 0.7% | 0.00 | 0.28 | 17.7% | 13.5% | 88.7% | 69.0% | ||||||||
| 26 Mar 18 | Q2 Jan 18 | 2 | 31 Jul 18 | 85.10 | 6.12 | 4.37 | 5.1% | 0.00 | 2.52 | 30.3% | 21.8% | 86.8% | 42.8% | ||||||||
| 29 Dec 17 | Q1 Oct 17 | 1 | 31 Jul 18 | 65.33 | 3.78 | 2.34 | 3.6% | 0.00 | 1.35 | 27.7% | 25.4% | 67.0% | 63.6% | ||||||||
| 29 Sep 17 | Q4 Jul 17 | 4 | 31 Jul 17 | 90.39 | 11.52 | 7.10 | 7.9% | 0.00 | 4.14 | 46.5% | 27.8% | 347.0% | 28.8% | ||||||||
| 30 Jun 17 | Q3 Apr 17 | 3 | 31 Jul 17 | 61.72 | 3.41 | 1.59 | 2.6% | 1.25 | 0.93 | 43.3% | 15.4% | 79.2% | 53.9% | ||||||||
| 27 Mar 17 | Q2 Jan 17 | 2 | 31 Jul 17 | 108.88 | 12.67 | 7.65 | 7.0% | 0.00 | 4.47 | 24.4% | 9.0% | 18.8% | 9.0% | ||||||||
| 16 Dec 16 | Q1 Oct 16 | 1 | 31 Jul 17 | 87.52 | 8.94 | 6.44 | 7.4% | 0.00 | 3.78 | 30.1% | 16.4% | 35.5% | 16.7% | ||||||||
| 29 Sep 16 | Q4 Jul 16 | 4 | 31 Jul 16 | 125.24 | 14.69 | 9.98 | 8.0% | 0.00 | 6.02 | 71.7% | 4.4% | 189.2% | 38.8% | ||||||||
| 24 Jun 16 | Q3 Apr 16 | 3 | 31 Jul 16 | 72.95 | 3.94 | 3.45 | 4.7% | 0.00 | 3.18 | 26.9% | 9.3% | 50.8% | 64.4% | ||||||||
| 28 Mar 16 | Q2 Jan 16 | 2 | 31 Jul 16 | 99.87 | 10.52 | 7.02 | 7.0% | 1.50 | 6.50 | 4.6% | 19.0% | 9.2% | 1.5% | ||||||||
| 10 Dec 15 | Q1 Oct 15 | 1 | 31 Jul 16 | 104.68 | 11.29 | 7.73 | 7.4% | 0.00 | 7.21 | 12.8% | 31.3% | 7.5% | 43.1% | ||||||||
| 29 Sep 15 | Q4 Jul 15 | 4 | 31 Jul 15 | 119.99 | 11.49 | 7.19 | 6.0% | 0.00 | 6.66 | 79.8% | 33.7% | 242.6% | 0.1% | ||||||||
| 23 Jun 15 | Q3 Apr 15 | 3 | 31 Jul 15 | 66.73 | 4.08 | 2.10 | 3.1% | 0.00 | 1.95 | 20.5% | 25.1% | 69.7% | 6.2% | ||||||||
| 27 Mar 15 | 31/01/15 | 2 | 31/07/15 | 83.91 | 8.87 | 6.91 | 8.2% | 1.50 | 6.46 | 5.3% | 0.7% | 28.0% | 2.9% |
Historical Dividends
Financial Ratios
| EPS | -11.17 sen |
| Trailing PE (Sector Median: 12.9) | 0.0 |
| PEG | 0.0 |
| Altman Z | 1.3 |
| Beaver | -0.011 |
| Current Ratio | 3.96 |
| Debt-Equity (DE) Ratio | 0.31 |
| FCF Yield | -4.19 % |
| Revenue QoQ | 75.75 % |
| Revenue YoY | 8.91% |
| Profit QoQ | 12.27 % |
| Profit YoY | -137.86 % |
| Profit Margin (Sector Median: 3.3) | -14.66 % |
| ROE (ROIC: -9.71) | -10.79 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.3) | |
| ROE (ROIC: -8.29) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.04 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -8.64 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 8.24 |
| Expected Revenue (M) | 63.3 |
| Expected Growth (%) | -8.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 53 M.
Number of Shares: 283 M.
Adjusted Float: 67.3%.
Stock highly correlated with
NSOP (74%)
IHB (69%)
CHGP (67%)
NOTION (66%)
Techbase Industries Berhad, formerly known as Prolexus Berhad, through its subsidiaries, is engaged in the manufacture and sale of garments and apparels. It also provides advertising services on multimedia boards. The company has operations in Malaysia, Europe, and the United States.
Sectors: Consumer Products, Apparels, Personal Goods, Consumer Products & Services, Penny Stocks
Share Registrar: ALDPRO CORPORATE SERVICES SDN BHD
Code: 8966
Website: http://www.prolexus.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| TECHBASE-WB | 0.025 | 0.41 | 128.95% | 29-Jun-2026 |
Top Shareholdings
Updated on 31-Oct-2022
| Shareholder | % | Value (M) |
|---|---|---|
| Yi-Lai Marketing Sdn Bhd | 10.17% | 5.35 |
| Yi-Lai Industry Berhad | 7.65% | 4.02 |
| Je Holdings Sdn Bhd | 5.37% | 2.83 |
| Au Yee Boon | 4.04% | 2.12 |
| UOB Kay Hian Pte Ltd | 2.36% | 1.24 |
| Lau Mong Ying | 2.13% | 1.12 |
| Goo Moi | 2.06% | 1.08 |
| Andrew Tan Jun Suan | 1.82% | 0.96 |
| Tech Abse Solution Snd Berhad | 1.79% | 0.94 |
| Andres Tan Jun Suan | 1.64% | 0.86 |
| Lau Hock Lee | 1.6% | 0.84 |
| Lim Siok Hwa | 1.44% | 0.76 |
| Lim Hoei Boon | 1.15% | 0.6 |
| Yap Kim Choo | 1.01% | 0.53 |
| Ng Sea Yong | 0.94% | 0.49 |
| Chong Teck Seng | 0.69% | 0.36 |
| Lau Yu Jun Enugene | 0.66% | 0.35 |
| Khadmudin Bin Mohamed Rafik | 0.65% | 0.34 |
| Low Hing Noi | 0.55% | 0.29 |
| Er Soon Puay | 0.54% | 0.28 |
| Je Holdings Berhad | 0.48% | 0.25 |
| Lim Kim Chan | 0.46% | 0.24 |
| Lau Mong Fah | 0.4% | 0.21 |
| Tan Tian Sang @ Tan Tian Song | 0.37% | 0.19 |
| Amin Halim | 0.37% | 0.19 |
| Lee Chak Soong | 0.36% | 0.19 |
| Yu Lee Lin | 0.35% | 0.18 |
| Tay Pekng Kee | 0.29% | 0.15 |
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.