[TECGUAN] QoQ Cumulative Quarter Result on 31-Jul-2008 [#2]

Announcement Date
22-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 822.28%
YoY- 6.93%
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 5,696 115,601 107,773 72,766 20,166 78,551 59,373 -79.07%
PBT -2,425 -9,280 1,676 2,212 -8 -385 1,932 -
Tax -108 -1,004 -317 -515 192 72 -435 -60.53%
NP -2,533 -10,284 1,359 1,697 184 -313 1,497 -
-
NP to SH -2,533 -10,284 1,359 1,697 184 -313 1,497 -
-
Tax Rate - - 18.91% 23.28% - - 22.52% -
Total Cost 8,229 125,885 106,414 71,069 19,982 78,864 57,876 -72.79%
-
Net Worth 50,102 52,648 64,285 64,674 62,972 62,977 66,534 -17.24%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 50,102 52,648 64,285 64,674 62,972 62,977 66,534 -17.24%
NOSH 40,079 40,088 40,088 40,118 39,999 40,120 40,134 -0.09%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -44.47% -8.90% 1.26% 2.33% 0.91% -0.40% 2.52% -
ROE -5.06% -19.53% 2.11% 2.62% 0.29% -0.50% 2.25% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 14.21 288.36 268.84 181.38 50.42 195.79 147.94 -79.05%
EPS -6.32 -25.65 3.39 4.23 0.46 -0.78 3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2501 1.3133 1.6036 1.6121 1.5743 1.5697 1.6578 -17.16%
Adjusted Per Share Value based on latest NOSH - 40,052
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 14.21 288.30 268.78 181.47 50.29 195.90 148.07 -79.06%
EPS -6.32 -25.65 3.39 4.23 0.46 -0.78 3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2495 1.313 1.6033 1.613 1.5705 1.5706 1.6593 -17.24%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.68 0.70 0.77 0.78 0.75 0.60 0.85 -
P/RPS 4.78 0.24 0.29 0.43 1.49 0.31 0.57 313.29%
P/EPS -10.76 -2.73 22.71 18.44 163.04 -76.91 22.79 -
EY -9.29 -36.65 4.40 5.42 0.61 -1.30 4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.48 0.48 0.48 0.38 0.51 3.88%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 23/06/09 24/03/09 23/12/08 22/09/08 20/06/08 28/03/08 21/12/07 -
Price 0.70 0.66 0.78 0.78 0.77 0.75 0.68 -
P/RPS 4.93 0.23 0.29 0.43 1.53 0.38 0.46 386.80%
P/EPS -11.08 -2.57 23.01 18.44 167.39 -96.14 18.23 -
EY -9.03 -38.87 4.35 5.42 0.60 -1.04 5.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.49 0.48 0.49 0.48 0.41 23.12%

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