[TECGUAN] YoY Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 582.2%
YoY- -70.35%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 31,543 43,523 30,899 42,564 32,297 16,387 15,353 12.74%
PBT -321 4,061 -749 1,640 4,395 862 838 -
Tax 632 -969 -563 -337 0 -17 -84 -
NP 311 3,092 -1,312 1,303 4,395 845 754 -13.71%
-
NP to SH 311 3,092 -1,312 1,303 4,395 845 754 -13.71%
-
Tax Rate - 23.86% - 20.55% 0.00% 1.97% 10.02% -
Total Cost 31,232 40,431 32,211 41,261 27,902 15,542 14,599 13.50%
-
Net Worth 44,409 40,084 48,897 54,302 48,388 43,766 43,460 0.36%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 44,409 40,084 48,897 54,302 48,388 43,766 43,460 0.36%
NOSH 39,871 40,084 40,122 39,969 19,995 19,976 20,000 12.17%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 0.99% 7.10% -4.25% 3.06% 13.61% 5.16% 4.91% -
ROE 0.70% 7.71% -2.68% 2.40% 9.08% 1.93% 1.73% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 79.11 108.58 77.01 106.49 161.52 82.03 76.77 0.50%
EPS 0.78 7.71 -3.27 3.26 21.98 4.23 3.77 -23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1138 1.00 1.2187 1.3586 2.42 2.1909 2.173 -10.53%
Adjusted Per Share Value based on latest NOSH - 40,000
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 78.67 108.54 77.06 106.15 80.55 40.87 38.29 12.74%
EPS 0.78 7.71 -3.27 3.25 10.96 2.11 1.88 -13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1075 0.9997 1.2195 1.3543 1.2068 1.0915 1.0839 0.35%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.66 0.97 1.27 1.36 1.75 1.26 2.30 -
P/RPS 0.83 0.89 1.65 1.28 1.08 1.54 3.00 -19.26%
P/EPS 84.62 12.57 -38.84 41.72 7.96 29.79 61.01 5.60%
EY 1.18 7.95 -2.57 2.40 12.56 3.36 1.64 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.97 1.04 1.00 0.72 0.58 1.06 -9.29%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/06 20/09/05 14/09/04 29/09/03 27/09/02 26/09/01 29/09/00 -
Price 0.50 0.68 0.93 1.34 1.88 1.15 1.87 -
P/RPS 0.63 0.63 1.21 1.26 1.16 1.40 2.44 -20.19%
P/EPS 64.10 8.82 -28.44 41.10 8.55 27.19 49.60 4.36%
EY 1.56 11.34 -3.52 2.43 11.69 3.68 2.02 -4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.68 0.76 0.99 0.78 0.52 0.86 -10.22%

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