[TECGUAN] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -3.6%
YoY- 447.85%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 85,128 78,764 81,506 66,250 64,594 57,584 31,822 93.05%
PBT 3,280 1,440 9,992 8,952 8,790 6,092 1,291 86.51%
Tax -674 -676 -849 -478 0 0 -36 608.87%
NP 2,606 764 9,143 8,473 8,790 6,092 1,255 62.98%
-
NP to SH 2,606 764 9,143 8,473 8,790 6,092 1,255 62.98%
-
Tax Rate 20.55% 46.94% 8.50% 5.34% 0.00% 0.00% 2.79% -
Total Cost 82,522 78,000 72,363 57,777 55,804 51,492 30,567 94.23%
-
Net Worth 54,302 52,986 53,066 50,274 48,388 45,570 43,964 15.16%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 199 - - - 199 -
Div Payout % - - 2.19% - - - 15.92% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 54,302 52,986 53,066 50,274 48,388 45,570 43,964 15.16%
NOSH 39,969 19,895 19,997 19,996 19,995 19,986 19,984 58.94%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 3.06% 0.97% 11.22% 12.79% 13.61% 10.58% 3.94% -
ROE 4.80% 1.44% 17.23% 16.85% 18.17% 13.37% 2.85% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 212.98 395.88 407.57 331.31 323.04 288.11 159.24 21.45%
EPS 6.52 3.84 22.86 42.37 43.96 30.48 6.28 2.53%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.3586 2.6632 2.6536 2.5141 2.42 2.28 2.20 -27.54%
Adjusted Per Share Value based on latest NOSH - 20,010
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 212.31 196.43 203.27 165.23 161.09 143.61 79.36 93.06%
EPS 6.50 1.91 22.80 21.13 21.92 15.19 3.13 62.98%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 1.3543 1.3215 1.3234 1.2538 1.2068 1.1365 1.0965 15.16%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.36 1.88 1.94 2.35 1.75 1.65 1.37 -
P/RPS 0.64 0.47 0.48 0.71 0.54 0.57 0.86 -17.92%
P/EPS 20.86 48.96 4.24 5.55 3.98 5.41 21.82 -2.96%
EY 4.79 2.04 23.57 18.03 25.12 18.47 4.58 3.04%
DY 0.00 0.00 0.52 0.00 0.00 0.00 0.73 -
P/NAPS 1.00 0.71 0.73 0.93 0.72 0.72 0.62 37.65%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 27/06/03 31/03/03 23/12/02 27/09/02 26/06/02 28/03/02 -
Price 1.34 1.19 1.88 1.76 1.88 1.65 1.50 -
P/RPS 0.63 0.30 0.46 0.53 0.58 0.57 0.94 -23.47%
P/EPS 20.55 30.99 4.11 4.15 4.28 5.41 23.89 -9.57%
EY 4.87 3.23 24.32 24.08 23.38 18.47 4.19 10.57%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.67 -
P/NAPS 0.99 0.45 0.71 0.70 0.78 0.72 0.68 28.54%

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