[TECGUAN] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 278.6%
YoY- 111.39%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 183,422 165,592 166,811 159,432 155,444 133,729 83,726 68.92%
PBT 9,118 10,346 8,117 3,718 2,238 2,101 -3,474 -
Tax -2,087 -2,684 -1,831 -1,825 -1,738 -1,176 -784 92.41%
NP 7,031 7,662 6,286 1,893 500 925 -4,258 -
-
NP to SH 7,031 7,662 6,286 1,893 500 925 -4,258 -
-
Tax Rate 22.89% 25.94% 22.56% 49.09% 77.66% 55.97% - -
Total Cost 176,391 157,930 160,525 157,539 154,944 132,804 87,984 59.19%
-
Net Worth 54,928 55,682 51,852 46,737 48,941 48,205 48,351 8.89%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 54,928 55,682 51,852 46,737 48,941 48,205 48,351 8.89%
NOSH 39,499 40,099 40,111 40,094 40,112 40,090 40,055 -0.93%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 3.83% 4.63% 3.77% 1.19% 0.32% 0.69% -5.09% -
ROE 12.80% 13.76% 12.12% 4.05% 1.02% 1.92% -8.81% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 464.36 412.95 415.87 397.64 387.52 333.57 209.02 70.50%
EPS 17.80 19.11 15.67 4.72 1.25 2.31 -10.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3906 1.3886 1.2927 1.1657 1.2201 1.2024 1.2071 9.92%
Adjusted Per Share Value based on latest NOSH - 40,094
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 457.45 412.98 416.02 397.62 387.67 333.51 208.81 68.92%
EPS 17.53 19.11 15.68 4.72 1.25 2.31 -10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3699 1.3887 1.2932 1.1656 1.2206 1.2022 1.2059 8.89%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.85 0.70 0.55 0.54 0.60 0.55 0.60 -
P/RPS 0.18 0.17 0.13 0.14 0.15 0.16 0.29 -27.29%
P/EPS 4.78 3.66 3.51 11.44 48.14 23.84 -5.64 -
EY 20.94 27.30 28.49 8.74 2.08 4.20 -17.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.43 0.46 0.49 0.46 0.50 14.21%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 27/06/11 23/03/11 27/12/10 23/09/10 25/06/10 23/03/10 -
Price 0.78 0.70 0.58 0.65 0.58 0.60 0.50 -
P/RPS 0.17 0.17 0.14 0.16 0.15 0.18 0.24 -20.58%
P/EPS 4.38 3.66 3.70 13.77 46.53 26.00 -4.70 -
EY 22.82 27.30 27.02 7.26 2.15 3.85 -21.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.45 0.56 0.48 0.50 0.41 23.17%

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