[TECGUAN] QoQ Cumulative Quarter Result on 31-Jul-2002 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 188.58%
YoY- 420.12%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 19,691 81,506 49,688 32,297 14,396 31,822 24,441 -13.45%
PBT 360 9,992 6,714 4,395 1,523 1,291 1,176 -54.67%
Tax -169 -849 -359 0 0 -36 -16 383.48%
NP 191 9,143 6,355 4,395 1,523 1,255 1,160 -70.05%
-
NP to SH 191 9,143 6,355 4,395 1,523 1,255 1,160 -70.05%
-
Tax Rate 46.94% 8.50% 5.35% 0.00% 0.00% 2.79% 1.36% -
Total Cost 19,500 72,363 43,333 27,902 12,873 30,567 23,281 -11.17%
-
Net Worth 52,986 53,066 50,274 48,388 45,570 43,964 43,999 13.22%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 199 - - - 199 - -
Div Payout % - 2.19% - - - 15.92% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 52,986 53,066 50,274 48,388 45,570 43,964 43,999 13.22%
NOSH 19,895 19,997 19,996 19,995 19,986 19,984 19,999 -0.34%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 0.97% 11.22% 12.79% 13.61% 10.58% 3.94% 4.75% -
ROE 0.36% 17.23% 12.64% 9.08% 3.34% 2.85% 2.64% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 98.97 407.57 248.48 161.52 72.03 159.24 122.21 -13.15%
EPS 0.96 22.86 31.78 21.98 7.62 6.28 5.80 -69.95%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.6632 2.6536 2.5141 2.42 2.28 2.20 2.20 13.62%
Adjusted Per Share Value based on latest NOSH - 19,993
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 49.11 203.27 123.92 80.55 35.90 79.36 60.95 -13.44%
EPS 0.48 22.80 15.85 10.96 3.80 3.13 2.89 -69.88%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.3215 1.3234 1.2538 1.2068 1.1365 1.0965 1.0973 13.23%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.88 1.94 2.35 1.75 1.65 1.37 1.20 -
P/RPS 1.90 0.48 0.95 1.08 2.29 0.86 0.98 55.67%
P/EPS 195.83 4.24 7.39 7.96 21.65 21.82 20.69 349.29%
EY 0.51 23.57 13.52 12.56 4.62 4.58 4.83 -77.75%
DY 0.00 0.52 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 0.71 0.73 0.93 0.72 0.72 0.62 0.55 18.61%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 31/03/03 23/12/02 27/09/02 26/06/02 28/03/02 12/12/01 -
Price 1.19 1.88 1.76 1.88 1.65 1.50 1.34 -
P/RPS 1.20 0.46 0.71 1.16 2.29 0.94 1.10 5.98%
P/EPS 123.96 4.11 5.54 8.55 21.65 23.89 23.10 207.45%
EY 0.81 24.32 18.06 11.69 4.62 4.19 4.33 -67.39%
DY 0.00 0.53 0.00 0.00 0.00 0.67 0.00 -
P/NAPS 0.45 0.71 0.70 0.78 0.72 0.68 0.61 -18.40%

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