[TECGUAN] YoY Cumulative Quarter Result on 31-Oct-2002 [#3]

Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 44.6%
YoY- 447.84%
Quarter Report
View:
Show?
Cumulative Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 62,706 53,429 63,624 49,688 24,441 24,028 31,442 -0.73%
PBT 3,156 -2,855 760 6,714 1,176 484 -5,054 -
Tax -686 107 -62 -359 -16 -60 5,054 -
NP 2,470 -2,748 698 6,355 1,160 424 0 -100.00%
-
NP to SH 2,470 -2,748 698 6,355 1,160 424 -5,054 -
-
Tax Rate 21.74% - 8.16% 5.35% 1.36% 12.40% - -
Total Cost 60,236 56,177 62,926 43,333 23,281 23,604 31,442 -0.68%
-
Net Worth 50,618 47,161 53,565 50,274 43,999 43,128 44,725 -0.13%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 50,618 47,161 53,565 50,274 43,999 43,128 44,725 -0.13%
NOSH 40,090 40,116 40,114 19,996 19,999 20,000 19,999 -0.73%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 3.94% -5.14% 1.10% 12.79% 4.75% 1.76% 0.00% -
ROE 4.88% -5.83% 1.30% 12.64% 2.64% 0.98% -11.30% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 156.41 133.18 158.60 248.48 122.21 120.14 157.21 0.00%
EPS 6.16 -6.85 1.74 31.78 5.80 2.12 -25.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2626 1.1756 1.3353 2.5141 2.20 2.1564 2.2363 0.60%
Adjusted Per Share Value based on latest NOSH - 20,010
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 156.39 133.25 158.68 123.92 60.95 59.92 78.41 -0.73%
EPS 6.16 -6.85 1.74 15.85 2.89 1.06 -12.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2624 1.1762 1.3359 1.2538 1.0973 1.0756 1.1154 -0.13%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.95 1.05 1.36 2.35 1.20 1.60 0.00 -
P/RPS 0.61 0.79 0.86 0.95 0.98 1.33 0.00 -100.00%
P/EPS 15.42 -15.33 78.16 7.39 20.69 75.47 0.00 -100.00%
EY 6.49 -6.52 1.28 13.52 4.83 1.33 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 1.02 0.93 0.55 0.74 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 19/12/05 27/12/04 23/12/03 23/12/02 12/12/01 19/12/00 23/12/99 -
Price 0.90 1.06 1.33 1.76 1.34 1.85 0.00 -
P/RPS 0.58 0.80 0.84 0.71 1.10 1.54 0.00 -100.00%
P/EPS 14.61 -15.47 76.44 5.54 23.10 87.26 0.00 -100.00%
EY 6.85 -6.46 1.31 18.06 4.33 1.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 1.00 0.70 0.61 0.86 0.00 -100.00%

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