[TECGUAN] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -482.27%
YoY- -404.71%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 75,204 65,180 99,628 64,804 78,764 57,584 32,488 15.00%
PBT 3,772 -196 12,840 -2,008 1,440 6,092 1,628 15.02%
Tax -984 1,072 -2,876 -320 -676 0 -116 42.78%
NP 2,788 876 9,964 -2,328 764 6,092 1,512 10.73%
-
NP to SH 2,788 876 9,964 -2,328 764 6,092 1,512 10.73%
-
Tax Rate 26.09% - 22.40% - 46.94% 0.00% 7.13% -
Total Cost 72,416 64,304 89,664 67,132 78,000 51,492 30,976 15.19%
-
Net Worth 68,322 44,261 49,540 49,646 52,986 45,570 43,400 7.85%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 68,322 44,261 49,540 49,646 52,986 45,570 43,400 7.85%
NOSH 40,057 39,818 40,081 40,137 19,895 19,986 20,000 12.26%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 3.71% 1.34% 10.00% -3.59% 0.97% 10.58% 4.65% -
ROE 4.08% 1.98% 20.11% -4.69% 1.44% 13.37% 3.48% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 187.74 163.69 248.56 161.45 395.88 288.11 162.44 2.44%
EPS 6.96 2.20 24.84 -5.80 3.84 30.48 7.56 -1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7056 1.1116 1.236 1.2369 2.6632 2.28 2.17 -3.93%
Adjusted Per Share Value based on latest NOSH - 40,137
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 187.56 162.56 248.47 161.62 196.43 143.61 81.02 15.00%
EPS 6.95 2.18 24.85 -5.81 1.91 15.19 3.77 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7039 1.1039 1.2355 1.2382 1.3215 1.1365 1.0824 7.85%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.65 0.72 0.84 1.25 1.88 1.65 1.30 -
P/RPS 0.35 0.44 0.34 0.77 0.47 0.57 0.80 -12.86%
P/EPS 9.34 32.73 3.38 -21.55 48.96 5.41 17.20 -9.67%
EY 10.71 3.06 29.59 -4.64 2.04 18.47 5.82 10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.65 0.68 1.01 0.71 0.72 0.60 -7.32%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 26/06/07 27/06/06 20/06/05 22/06/04 27/06/03 26/06/02 29/06/01 -
Price 0.56 0.78 0.73 1.10 1.19 1.65 1.28 -
P/RPS 0.30 0.48 0.29 0.68 0.30 0.57 0.79 -14.89%
P/EPS 8.05 35.45 2.94 -18.97 30.99 5.41 16.93 -11.64%
EY 12.43 2.82 34.05 -5.27 3.23 18.47 5.91 13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.70 0.59 0.89 0.45 0.72 0.59 -9.22%

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