[TECGUAN] QoQ Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
20-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 456.49%
YoY- 528.01%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 81,382 83,608 87,046 99,628 84,343 71,238 61,798 20.08%
PBT 2,689 4,208 8,122 12,840 -2,940 -3,806 -1,498 -
Tax -601 -914 -1,938 -2,876 145 142 -1,126 -34.12%
NP 2,088 3,293 6,184 9,964 -2,795 -3,664 -2,624 -
-
NP to SH 2,088 3,293 6,184 9,964 -2,795 -3,664 -2,624 -
-
Tax Rate 22.35% 21.72% 23.86% 22.40% - - - -
Total Cost 79,294 80,314 80,862 89,664 87,138 74,902 64,422 14.80%
-
Net Worth 44,358 50,618 40,084 49,540 47,120 47,161 48,897 -6.27%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 401 - - - 401 - - -
Div Payout % 19.21% - - - 0.00% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 44,358 50,618 40,084 49,540 47,120 47,161 48,897 -6.27%
NOSH 40,103 40,090 40,084 40,081 40,119 40,116 40,122 -0.03%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 2.57% 3.94% 7.10% 10.00% -3.31% -5.14% -4.25% -
ROE 4.71% 6.51% 15.43% 20.11% -5.93% -7.77% -5.37% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 202.93 208.55 217.16 248.56 210.23 177.58 154.02 20.12%
EPS 5.21 8.21 15.42 24.84 -6.97 -9.13 -6.54 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1061 1.2626 1.00 1.236 1.1745 1.1756 1.2187 -6.24%
Adjusted Per Share Value based on latest NOSH - 40,081
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 202.96 208.51 217.09 248.47 210.35 177.67 154.12 20.08%
EPS 5.21 8.21 15.42 24.85 -6.97 -9.14 -6.54 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1063 1.2624 0.9997 1.2355 1.1752 1.1762 1.2195 -6.27%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.79 0.95 0.97 0.84 1.04 1.05 1.27 -
P/RPS 0.39 0.46 0.45 0.34 0.49 0.59 0.82 -38.98%
P/EPS 15.17 11.56 6.29 3.38 -14.93 -11.50 -19.42 -
EY 6.59 8.65 15.90 29.59 -6.70 -8.70 -5.15 -
DY 1.27 0.00 0.00 0.00 0.96 0.00 0.00 -
P/NAPS 0.71 0.75 0.97 0.68 0.89 0.89 1.04 -22.41%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 23/03/06 19/12/05 20/09/05 20/06/05 23/03/05 27/12/04 14/09/04 -
Price 0.71 0.90 0.68 0.73 0.99 1.06 0.93 -
P/RPS 0.35 0.43 0.31 0.29 0.47 0.60 0.60 -30.11%
P/EPS 13.64 10.96 4.41 2.94 -14.21 -11.61 -14.22 -
EY 7.33 9.13 22.69 34.05 -7.04 -8.62 -7.03 -
DY 1.41 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 0.64 0.71 0.68 0.59 0.84 0.90 0.76 -10.79%

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