[TECGUAN] QoQ TTM 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- 4.35%
YoY- 44.08%
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 34,013 36,618 32,979 34,383 37,962 37,173 32,690 2.68%
PBT 343 695 319 -1,281 -1,323 -4,327 -4,358 -
Tax 503 407 436 2,036 2,078 4,358 4,358 -76.32%
NP 846 1,102 755 755 755 31 0 -
-
NP to SH 291 547 200 -1,450 -1,516 -4,436 -4,467 -
-
Tax Rate -146.65% -58.56% -136.68% - - - - -
Total Cost 33,167 35,516 32,224 33,628 37,207 37,142 32,690 0.97%
-
Net Worth 43,818 43,400 42,799 43,258 43,460 41,681 42,800 1.58%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 199 199 199 - - - - -
Div Payout % 68.73% 36.56% 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 43,818 43,400 42,799 43,258 43,460 41,681 42,800 1.58%
NOSH 20,000 20,000 19,999 20,060 20,000 19,375 20,000 0.00%
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 2.49% 3.01% 2.29% 2.20% 1.99% 0.08% 0.00% -
ROE 0.66% 1.26% 0.47% -3.35% -3.49% -10.64% -10.44% -
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 170.07 183.09 164.90 171.40 189.81 191.86 163.45 2.68%
EPS 1.46 2.74 1.00 -7.23 -7.58 -22.90 -22.34 -
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.1909 2.17 2.14 2.1564 2.173 2.1513 2.14 1.58%
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 84.83 91.32 82.25 85.75 94.68 92.71 81.53 2.68%
EPS 0.73 1.36 0.50 -3.62 -3.78 -11.06 -11.14 -
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.0928 1.0824 1.0674 1.0789 1.0839 1.0395 1.0674 1.58%
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 0.74 0.71 0.96 0.93 1.21 1.50 1.44 -35.86%
P/EPS 86.60 47.53 158.00 -22.14 -30.34 -12.58 -10.57 -
EY 1.15 2.10 0.63 -4.52 -3.30 -7.95 -9.46 -
DY 0.79 0.77 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 - -
Price 1.15 1.28 1.16 1.85 1.87 2.60 0.00 -
P/RPS 0.68 0.70 0.70 1.08 0.99 1.36 0.00 -
P/EPS 79.04 46.80 116.00 -25.59 -24.67 -11.36 0.00 -
EY 1.27 2.14 0.86 -3.91 -4.05 -8.81 0.00 -
DY 0.87 0.78 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.54 0.86 0.86 1.21 0.00 -

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