Techbond Group Bhd
KLSE:TECHBND
Income Statement
Earnings Waterfall
Techbond Group Bhd
Revenue
|
137.2m
MYR
|
Cost of Revenue
|
-104.1m
MYR
|
Gross Profit
|
33.2m
MYR
|
Operating Expenses
|
-15.1m
MYR
|
Operating Income
|
18.1m
MYR
|
Other Expenses
|
-2.5m
MYR
|
Net Income
|
15.6m
MYR
|
Income Statement
Techbond Group Bhd
Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||
Revenue |
81
N/A
|
78
-5%
|
77
0%
|
77
0%
|
71
-8%
|
74
+4%
|
77
+4%
|
81
+6%
|
90
+11%
|
83
-7%
|
82
-1%
|
83
+1%
|
85
+2%
|
93
+10%
|
96
+2%
|
99
+4%
|
109
+10%
|
122
+12%
|
137
+13%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(60)
|
(58)
|
(56)
|
(55)
|
(50)
|
(50)
|
(52)
|
(55)
|
(62)
|
(59)
|
(60)
|
(63)
|
(65)
|
(72)
|
(75)
|
(78)
|
(86)
|
(95)
|
(104)
|
|
Gross Profit |
21
N/A
|
20
-5%
|
21
+7%
|
22
+4%
|
22
-3%
|
24
+8%
|
25
+6%
|
26
+6%
|
28
+5%
|
24
-12%
|
22
-10%
|
20
-7%
|
20
-2%
|
21
+5%
|
20
-3%
|
21
+5%
|
23
+8%
|
27
+18%
|
33
+22%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(10)
|
(11)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(11)
|
(9)
|
(9)
|
(7)
|
(5)
|
(9)
|
(12)
|
(13)
|
(16)
|
(15)
|
|
Selling, General & Administrative |
(9)
|
(13)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(14)
|
(15)
|
(16)
|
(18)
|
(19)
|
|
Other Operating Expenses |
(1)
|
(0)
|
(1)
|
0
|
1
|
1
|
(1)
|
(0)
|
(1)
|
2
|
3
|
3
|
5
|
7
|
4
|
3
|
3
|
(0)
|
2
|
|
Operating Income |
11
N/A
|
9
-22%
|
12
+36%
|
14
+17%
|
12
-11%
|
14
+13%
|
14
-1%
|
15
+7%
|
15
-1%
|
13
-8%
|
13
-5%
|
12
-9%
|
12
+8%
|
16
+25%
|
11
-29%
|
9
-16%
|
10
+12%
|
11
+7%
|
18
+62%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
|
Pre-Tax Income |
10
N/A
|
9
-15%
|
12
+36%
|
14
+17%
|
14
+1%
|
14
0%
|
14
-1%
|
15
+7%
|
15
+4%
|
14
-11%
|
13
-4%
|
12
-8%
|
13
+9%
|
16
+24%
|
12
-27%
|
12
-1%
|
13
+9%
|
12
-8%
|
19
+58%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
Income from Continuing Operations |
7
|
6
|
9
|
10
|
11
|
11
|
10
|
11
|
12
|
10
|
10
|
9
|
11
|
14
|
10
|
10
|
11
|
10
|
16
|
|
Net Income (Common) |
7
N/A
|
6
-17%
|
9
+50%
|
10
+17%
|
11
+4%
|
11
-2%
|
10
-4%
|
11
+13%
|
12
+1%
|
10
-10%
|
10
+0%
|
9
-10%
|
11
+19%
|
14
+28%
|
10
-30%
|
10
+1%
|
11
+8%
|
10
-13%
|
16
+63%
|
|
EPS (Diluted) |
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.03
+50%
|
0.04
+33%
|