[TECGUAN] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 29.13%
YoY- 1066.19%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 202,258 175,766 180,427 179,980 169,372 209,965 169,500 12.46%
PBT 8,667 -9,033 -18,273 -22,104 -25,586 -6,610 -2,679 -
Tax -1,751 -1,643 -1,611 -1,572 -1,610 -3,042 -1,544 8.72%
NP 6,916 -10,676 -19,884 -23,676 -27,196 -9,652 -4,223 -
-
NP to SH 6,916 28,604 19,396 15,604 12,084 -9,652 -4,223 -
-
Tax Rate 20.20% - - - - - - -
Total Cost 195,342 186,442 200,311 203,656 196,568 219,617 173,723 8.11%
-
Net Worth 77,058 75,378 73,557 72,294 67,515 44,150 51,536 30.66%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 77,058 75,378 73,557 72,294 67,515 44,150 51,536 30.66%
NOSH 40,097 40,097 40,097 40,097 40,097 40,097 40,097 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 3.42% -6.07% -11.02% -13.15% -16.06% -4.60% -2.49% -
ROE 8.98% 37.95% 26.37% 21.58% 17.90% -21.86% -8.19% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 504.42 438.35 449.98 448.86 422.41 523.64 422.72 12.46%
EPS 17.25 71.34 48.37 38.92 30.14 -24.07 -10.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9218 1.8799 1.8345 1.803 1.6838 1.1011 1.2853 30.66%
Adjusted Per Share Value based on latest NOSH - 40,097
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 504.42 438.35 449.98 448.86 422.41 523.64 422.72 12.46%
EPS 17.25 71.34 48.37 38.92 30.14 -24.07 -10.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9218 1.8799 1.8345 1.803 1.6838 1.1011 1.2853 30.66%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.80 0.845 0.68 0.62 0.64 0.67 0.68 -
P/RPS 0.16 0.19 0.15 0.14 0.15 0.13 0.16 0.00%
P/EPS 4.64 1.18 1.41 1.59 2.12 -2.78 -6.46 -
EY 21.56 84.42 71.14 62.77 47.09 -35.93 -15.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.37 0.34 0.38 0.61 0.53 -14.32%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 27/12/13 27/09/13 27/06/13 26/03/13 26/12/12 26/09/12 -
Price 0.81 0.90 0.90 0.70 0.66 0.65 0.66 -
P/RPS 0.16 0.21 0.20 0.16 0.16 0.12 0.16 0.00%
P/EPS 4.70 1.26 1.86 1.80 2.19 -2.70 -6.27 -
EY 21.29 79.26 53.75 55.59 45.66 -37.03 -15.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.49 0.39 0.39 0.59 0.51 -12.10%

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