[TECGUAN] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -64.29%
YoY- -89.02%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 61,798 64,804 94,557 84,832 85,128 78,764 81,506 -16.86%
PBT -1,498 -2,008 624 1,013 3,280 1,440 9,992 -
Tax -1,126 -320 -15 -82 -674 -676 -849 20.73%
NP -2,624 -2,328 609 930 2,606 764 9,143 -
-
NP to SH -2,624 -2,328 609 930 2,606 764 9,143 -
-
Tax Rate - - 2.40% 8.09% 20.55% 46.94% 8.50% -
Total Cost 64,422 67,132 93,948 83,901 82,522 78,000 72,363 -7.46%
-
Net Worth 48,897 49,646 50,208 53,565 54,302 52,986 53,066 -5.31%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 401 - - - 199 -
Div Payout % - - 65.88% - - - 2.19% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 48,897 49,646 50,208 53,565 54,302 52,986 53,066 -5.31%
NOSH 40,122 40,137 40,121 40,114 39,969 19,895 19,997 59.14%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -4.25% -3.59% 0.64% 1.10% 3.06% 0.97% 11.22% -
ROE -5.37% -4.69% 1.21% 1.74% 4.80% 1.44% 17.23% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 154.02 161.45 235.67 211.47 212.98 395.88 407.57 -47.76%
EPS -6.54 -5.80 1.52 2.32 6.52 3.84 22.86 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.2187 1.2369 1.2514 1.3353 1.3586 2.6632 2.6536 -40.50%
Adjusted Per Share Value based on latest NOSH - 40,066
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 154.12 161.62 235.82 211.57 212.31 196.43 203.27 -16.86%
EPS -6.54 -5.81 1.52 2.32 6.50 1.91 22.80 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.2195 1.2382 1.2522 1.3359 1.3543 1.3215 1.3234 -5.30%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.27 1.25 1.39 1.36 1.36 1.88 1.94 -
P/RPS 0.82 0.77 0.59 0.64 0.64 0.47 0.48 42.95%
P/EPS -19.42 -21.55 91.58 58.62 20.86 48.96 4.24 -
EY -5.15 -4.64 1.09 1.71 4.79 2.04 23.57 -
DY 0.00 0.00 0.72 0.00 0.00 0.00 0.52 -
P/NAPS 1.04 1.01 1.11 1.02 1.00 0.71 0.73 26.63%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 14/09/04 22/06/04 19/03/04 23/12/03 29/09/03 27/06/03 31/03/03 -
Price 0.93 1.10 1.39 1.33 1.34 1.19 1.88 -
P/RPS 0.60 0.68 0.59 0.63 0.63 0.30 0.46 19.39%
P/EPS -14.22 -18.97 91.58 57.33 20.55 30.99 4.11 -
EY -7.03 -5.27 1.09 1.74 4.87 3.23 24.32 -
DY 0.00 0.00 0.72 0.00 0.00 0.00 0.53 -
P/NAPS 0.76 0.89 1.11 1.00 0.99 0.45 0.71 4.64%

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