[TECGUAN] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -195.57%
YoY- -404.71%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 84,343 53,429 30,899 16,201 94,557 63,624 42,564 57.43%
PBT -2,940 -2,855 -749 -502 624 760 1,640 -
Tax 145 107 -563 -80 -15 -62 -337 -
NP -2,795 -2,748 -1,312 -582 609 698 1,303 -
-
NP to SH -2,795 -2,748 -1,312 -582 609 698 1,303 -
-
Tax Rate - - - - 2.40% 8.16% 20.55% -
Total Cost 87,138 56,177 32,211 16,783 93,948 62,926 41,261 64.23%
-
Net Worth 47,120 47,161 48,897 49,646 50,208 53,565 54,302 -8.98%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 401 - - - 401 - - -
Div Payout % 0.00% - - - 65.88% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 47,120 47,161 48,897 49,646 50,208 53,565 54,302 -8.98%
NOSH 40,119 40,116 40,122 40,137 40,121 40,114 39,969 0.24%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -3.31% -5.14% -4.25% -3.59% 0.64% 1.10% 3.06% -
ROE -5.93% -5.83% -2.68% -1.17% 1.21% 1.30% 2.40% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 210.23 133.18 77.01 40.36 235.67 158.60 106.49 57.04%
EPS -6.97 -6.85 -3.27 -1.45 1.52 1.74 3.26 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1745 1.1756 1.2187 1.2369 1.2514 1.3353 1.3586 -9.21%
Adjusted Per Share Value based on latest NOSH - 40,137
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 210.35 133.25 77.06 40.40 235.82 158.68 106.15 57.43%
EPS -6.97 -6.85 -3.27 -1.45 1.52 1.74 3.25 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1752 1.1762 1.2195 1.2382 1.2522 1.3359 1.3543 -8.98%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.04 1.05 1.27 1.25 1.39 1.36 1.36 -
P/RPS 0.49 0.79 1.65 3.10 0.59 0.86 1.28 -47.12%
P/EPS -14.93 -15.33 -38.84 -86.21 91.58 78.16 41.72 -
EY -6.70 -6.52 -2.57 -1.16 1.09 1.28 2.40 -
DY 0.96 0.00 0.00 0.00 0.72 0.00 0.00 -
P/NAPS 0.89 0.89 1.04 1.01 1.11 1.02 1.00 -7.44%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 27/12/04 14/09/04 22/06/04 19/03/04 23/12/03 29/09/03 -
Price 0.99 1.06 0.93 1.10 1.39 1.33 1.34 -
P/RPS 0.47 0.80 1.21 2.73 0.59 0.84 1.26 -48.02%
P/EPS -14.21 -15.47 -28.44 -75.86 91.58 76.44 41.10 -
EY -7.04 -6.46 -3.52 -1.32 1.09 1.31 2.43 -
DY 1.01 0.00 0.00 0.00 0.72 0.00 0.00 -
P/NAPS 0.84 0.90 0.76 0.89 1.11 1.00 0.99 -10.33%

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