[TECGUAN] QoQ Quarter Result on 31-Jul-2007 [#2]

Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 27.55%
YoY- 866.3%
Quarter Report
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 20,166 19,178 20,458 20,113 18,801 19,936 17,712 9.04%
PBT -8 -2,316 -112 1,101 943 -259 -1,185 -96.43%
Tax 192 507 22 -212 -246 -637 358 -34.01%
NP 184 -1,809 -90 889 697 -896 -827 -
-
NP to SH 184 -1,809 -90 889 697 -896 -827 -
-
Tax Rate - - - 19.26% 26.09% - - -
Total Cost 19,982 20,987 20,548 19,224 18,104 20,832 18,539 5.12%
-
Net Worth 62,972 62,866 67,819 68,509 68,322 65,939 46,705 22.06%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 62,972 62,866 67,819 68,509 68,322 65,939 46,705 22.06%
NOSH 39,999 40,131 40,909 40,045 40,057 40,000 40,145 -0.24%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 0.91% -9.43% -0.44% 4.42% 3.71% -4.49% -4.67% -
ROE 0.29% -2.88% -0.13% 1.30% 1.02% -1.36% -1.77% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 50.42 47.79 50.01 50.23 46.94 49.84 44.12 9.31%
EPS 0.46 -4.51 -0.22 2.22 1.74 -2.23 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5743 1.5665 1.6578 1.7108 1.7056 1.6485 1.1634 22.36%
Adjusted Per Share Value based on latest NOSH - 40,045
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 50.29 47.83 51.02 50.16 46.89 49.72 44.17 9.04%
EPS 0.46 -4.51 -0.22 2.22 1.74 -2.23 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5705 1.5679 1.6914 1.7086 1.7039 1.6445 1.1648 22.06%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.75 0.60 0.85 0.65 0.65 0.58 0.53 -
P/RPS 1.49 1.26 1.70 1.29 1.38 1.16 1.20 15.53%
P/EPS 163.04 -13.31 -386.36 29.28 37.36 -25.89 -25.73 -
EY 0.61 -7.51 -0.26 3.42 2.68 -3.86 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.51 0.38 0.38 0.35 0.46 2.88%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 20/06/08 28/03/08 21/12/07 21/09/07 26/06/07 23/03/07 26/12/06 -
Price 0.77 0.75 0.68 0.47 0.56 0.53 0.67 -
P/RPS 1.53 1.57 1.36 0.94 1.19 1.06 1.52 0.43%
P/EPS 167.39 -16.64 -309.09 21.17 32.18 -23.66 -32.52 -
EY 0.60 -6.01 -0.32 4.72 3.11 -4.23 -3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.41 0.27 0.33 0.32 0.58 -10.64%

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