[TECGUAN] QoQ Quarter Result on 31-Oct-2002 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -31.7%
YoY- 520.57%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 22,873 19,691 31,818 17,391 17,902 14,396 7,381 112.99%
PBT 1,280 360 3,278 2,320 2,871 1,523 116 397.82%
Tax -168 -169 -490 -359 0 0 -21 301.52%
NP 1,112 191 2,788 1,961 2,871 1,523 95 417.85%
-
NP to SH 1,112 191 2,788 1,961 2,871 1,523 95 417.85%
-
Tax Rate 13.12% 46.94% 14.95% 15.47% 0.00% 0.00% 18.10% -
Total Cost 21,761 19,500 29,030 15,430 15,031 12,873 7,286 107.80%
-
Net Worth 54,344 52,986 39,999 50,307 48,383 45,570 43,541 15.96%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 199 - - - 197 -
Div Payout % - - 7.17% - - - 208.33% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 54,344 52,986 39,999 50,307 48,383 45,570 43,541 15.96%
NOSH 40,000 19,895 19,999 20,010 19,993 19,986 19,791 60.06%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.86% 0.97% 8.76% 11.28% 16.04% 10.58% 1.29% -
ROE 2.05% 0.36% 6.97% 3.90% 5.93% 3.34% 0.22% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 57.18 98.97 159.09 86.91 89.54 72.03 37.29 33.07%
EPS 2.78 0.96 6.97 9.80 14.36 7.62 0.48 223.54%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.3586 2.6632 2.00 2.5141 2.42 2.28 2.20 -27.54%
Adjusted Per Share Value based on latest NOSH - 20,010
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 57.04 49.11 79.35 43.37 44.65 35.90 18.41 112.96%
EPS 2.77 0.48 6.95 4.89 7.16 3.80 0.24 413.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.49 -
NAPS 1.3553 1.3215 0.9976 1.2546 1.2067 1.1365 1.0859 15.96%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.36 1.88 1.94 2.35 1.75 1.65 1.37 -
P/RPS 2.38 1.90 1.22 2.70 1.95 2.29 3.67 -25.13%
P/EPS 48.92 195.83 13.92 23.98 12.19 21.65 285.42 -69.24%
EY 2.04 0.51 7.19 4.17 8.21 4.62 0.35 224.92%
DY 0.00 0.00 0.52 0.00 0.00 0.00 0.73 -
P/NAPS 1.00 0.71 0.97 0.93 0.72 0.72 0.62 37.65%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 27/06/03 31/03/03 23/12/02 27/09/02 26/06/02 28/03/02 -
Price 1.34 1.19 1.88 1.76 1.88 1.65 1.50 -
P/RPS 2.34 1.20 1.18 2.03 2.10 2.29 4.02 -30.35%
P/EPS 48.20 123.96 13.49 17.96 13.09 21.65 312.50 -71.33%
EY 2.07 0.81 7.41 5.57 7.64 4.62 0.32 248.36%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.67 -
P/NAPS 0.99 0.45 0.94 0.70 0.78 0.72 0.68 28.54%

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