[TECGUAN] QoQ Cumulative Quarter Result on 31-Oct-2000 [#3]

Announcement Date
19-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- -43.77%
YoY- 108.39%
View:
Show?
Cumulative Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 16,387 8,122 32,978 24,028 15,353 4,483 41,797 -46.46%
PBT 862 407 319 484 838 31 -6,819 -
Tax -17 -29 -119 -60 -84 0 6,819 -
NP 845 378 200 424 754 31 0 -
-
NP to SH 845 378 200 424 754 31 -6,928 -
-
Tax Rate 1.97% 7.13% 37.30% 12.40% 10.02% 0.00% - -
Total Cost 15,542 7,744 32,778 23,604 14,599 4,452 41,797 -48.32%
-
Net Worth 43,766 43,400 42,800 43,128 43,460 41,681 42,852 1.41%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - 200 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 43,766 43,400 42,800 43,128 43,460 41,681 42,852 1.41%
NOSH 19,976 20,000 20,000 20,000 20,000 19,375 20,000 -0.08%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 5.16% 4.65% 0.61% 1.76% 4.91% 0.69% 0.00% -
ROE 1.93% 0.87% 0.47% 0.98% 1.73% 0.07% -16.17% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 82.03 40.61 164.89 120.14 76.77 23.14 208.99 -46.42%
EPS 4.23 1.89 1.00 2.12 3.77 0.16 -34.64 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.1909 2.17 2.14 2.1564 2.173 2.1513 2.1426 1.49%
Adjusted Per Share Value based on latest NOSH - 20,060
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 40.87 20.26 82.25 59.92 38.29 11.18 104.24 -46.46%
EPS 2.11 0.94 0.50 1.06 1.88 0.08 -17.28 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.0915 1.0824 1.0674 1.0756 1.0839 1.0395 1.0687 1.41%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.26 1.30 1.58 1.60 2.30 2.88 2.36 -
P/RPS 1.54 3.20 0.96 1.33 3.00 12.45 1.13 22.94%
P/EPS 29.79 68.78 158.00 75.47 61.01 1,800.00 -6.81 -
EY 3.36 1.45 0.63 1.33 1.64 0.06 -14.68 -
DY 0.00 0.00 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.74 0.74 1.06 1.34 1.10 -34.75%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 26/09/01 29/06/01 02/05/01 19/12/00 29/09/00 30/06/00 30/03/00 -
Price 1.15 1.28 1.16 1.85 1.87 2.60 3.00 -
P/RPS 1.40 3.15 0.70 1.54 2.44 11.24 1.44 -1.86%
P/EPS 27.19 67.72 116.00 87.26 49.60 1,625.00 -8.66 -
EY 3.68 1.48 0.86 1.15 2.02 0.06 -11.55 -
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.54 0.86 0.86 1.21 1.40 -48.35%

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