[TECGUAN] YoY Cumulative Quarter Result on 31-Jan-2009 [#4]

Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -856.73%
YoY- -3185.62%
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 205,219 166,811 83,727 115,601 78,551 69,188 81,382 16.65%
PBT 6,601 8,118 -3,473 -9,280 -385 -1,765 2,689 16.13%
Tax -2,821 -1,831 -785 -1,004 72 353 -601 29.38%
NP 3,780 6,287 -4,258 -10,284 -313 -1,412 2,088 10.39%
-
NP to SH 3,780 6,287 -4,258 -10,284 -313 -1,412 2,088 10.39%
-
Tax Rate 42.74% 22.55% - - - - 22.35% -
Total Cost 201,439 160,524 87,985 125,885 78,864 70,600 79,294 16.80%
-
Net Worth 55,441 51,651 48,397 52,648 62,977 67,656 44,358 3.78%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - 401 -
Div Payout % - - - - - - 19.21% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 55,441 51,651 48,397 52,648 62,977 67,656 44,358 3.78%
NOSH 40,102 40,095 40,094 40,088 40,120 40,076 40,103 -0.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 1.84% 3.77% -5.09% -8.90% -0.40% -2.04% 2.57% -
ROE 6.82% 12.17% -8.80% -19.53% -0.50% -2.09% 4.71% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 511.74 416.03 208.83 288.36 195.79 172.64 202.93 16.65%
EPS 9.43 15.68 -10.62 -25.65 -0.78 -3.52 5.21 10.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.3825 1.2882 1.2071 1.3133 1.5697 1.6882 1.1061 3.78%
Adjusted Per Share Value based on latest NOSH - 40,092
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 511.81 416.02 208.81 288.30 195.90 172.55 202.96 16.65%
EPS 9.43 15.68 -10.62 -25.65 -0.78 -3.52 5.21 10.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.3827 1.2882 1.207 1.313 1.5706 1.6873 1.1063 3.78%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.68 0.55 0.60 0.70 0.60 0.58 0.79 -
P/RPS 0.13 0.13 0.29 0.24 0.31 0.34 0.39 -16.72%
P/EPS 7.21 3.51 -5.65 -2.73 -76.91 -16.46 15.17 -11.65%
EY 13.86 28.51 -17.70 -36.65 -1.30 -6.07 6.59 13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
P/NAPS 0.49 0.43 0.50 0.53 0.38 0.34 0.71 -5.99%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 26/03/12 23/03/11 23/03/10 24/03/09 28/03/08 23/03/07 23/03/06 -
Price 0.72 0.58 0.50 0.66 0.75 0.53 0.71 -
P/RPS 0.14 0.14 0.24 0.23 0.38 0.31 0.35 -14.15%
P/EPS 7.64 3.70 -4.71 -2.57 -96.14 -15.04 13.64 -9.20%
EY 13.09 27.03 -21.24 -38.87 -1.04 -6.65 7.33 10.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 0.52 0.45 0.41 0.50 0.48 0.31 0.64 -3.39%

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