[TECGUAN] QoQ Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -91.64%
YoY- -87.46%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 94,557 84,832 85,128 78,764 81,506 66,250 64,594 28.83%
PBT 624 1,013 3,280 1,440 9,992 8,952 8,790 -82.77%
Tax -15 -82 -674 -676 -849 -478 0 -
NP 609 930 2,606 764 9,143 8,473 8,790 -83.04%
-
NP to SH 609 930 2,606 764 9,143 8,473 8,790 -83.04%
-
Tax Rate 2.40% 8.09% 20.55% 46.94% 8.50% 5.34% 0.00% -
Total Cost 93,948 83,901 82,522 78,000 72,363 57,777 55,804 41.38%
-
Net Worth 50,208 53,565 54,302 52,986 53,066 50,274 48,388 2.48%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 401 - - - 199 - - -
Div Payout % 65.88% - - - 2.19% - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 50,208 53,565 54,302 52,986 53,066 50,274 48,388 2.48%
NOSH 40,121 40,114 39,969 19,895 19,997 19,996 19,995 58.88%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 0.64% 1.10% 3.06% 0.97% 11.22% 12.79% 13.61% -
ROE 1.21% 1.74% 4.80% 1.44% 17.23% 16.85% 18.17% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 235.67 211.47 212.98 395.88 407.57 331.31 323.04 -18.91%
EPS 1.52 2.32 6.52 3.84 22.86 42.37 43.96 -89.32%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2514 1.3353 1.3586 2.6632 2.6536 2.5141 2.42 -35.49%
Adjusted Per Share Value based on latest NOSH - 19,895
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 235.82 211.57 212.31 196.43 203.27 165.23 161.09 28.83%
EPS 1.52 2.32 6.50 1.91 22.80 21.13 21.92 -83.03%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.2522 1.3359 1.3543 1.3215 1.3234 1.2538 1.2068 2.48%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.39 1.36 1.36 1.88 1.94 2.35 1.75 -
P/RPS 0.59 0.64 0.64 0.47 0.48 0.71 0.54 6.06%
P/EPS 91.58 58.62 20.86 48.96 4.24 5.55 3.98 704.38%
EY 1.09 1.71 4.79 2.04 23.57 18.03 25.12 -87.58%
DY 0.72 0.00 0.00 0.00 0.52 0.00 0.00 -
P/NAPS 1.11 1.02 1.00 0.71 0.73 0.93 0.72 33.34%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 19/03/04 23/12/03 29/09/03 27/06/03 31/03/03 23/12/02 27/09/02 -
Price 1.39 1.33 1.34 1.19 1.88 1.76 1.88 -
P/RPS 0.59 0.63 0.63 0.30 0.46 0.53 0.58 1.14%
P/EPS 91.58 57.33 20.55 30.99 4.11 4.15 4.28 666.44%
EY 1.09 1.74 4.87 3.23 24.32 24.08 23.38 -86.97%
DY 0.72 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 1.11 1.00 0.99 0.45 0.71 0.70 0.78 26.43%

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