[TGUAN] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 28.46%
YoY- 2.34%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 102,139 143,431 126,584 113,271 90,625 78,633 57,462 10.05%
PBT 5,705 7,135 3,734 7,331 7,282 6,940 7,319 -4.06%
Tax -1,174 -1,326 -1,247 -561 -667 -510 -499 15.31%
NP 4,531 5,809 2,487 6,770 6,615 6,430 6,820 -6.58%
-
NP to SH 4,531 5,809 2,487 6,770 6,615 6,430 6,820 -6.58%
-
Tax Rate 20.58% 18.58% 33.40% 7.65% 9.16% 7.35% 6.82% -
Total Cost 97,608 137,622 124,097 106,501 84,010 72,203 50,642 11.54%
-
Net Worth 198,691 192,580 181,255 172,403 150,388 118,343 95,696 12.93%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 198,691 192,580 181,255 172,403 150,388 118,343 95,696 12.93%
NOSH 105,127 105,235 105,381 105,124 105,166 65,746 63,797 8.67%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.44% 4.05% 1.96% 5.98% 7.30% 8.18% 11.87% -
ROE 2.28% 3.02% 1.37% 3.93% 4.40% 5.43% 7.13% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 97.16 136.30 120.12 107.75 86.17 119.60 90.07 1.26%
EPS 4.31 5.52 2.36 6.44 6.29 9.78 10.69 -14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.83 1.72 1.64 1.43 1.80 1.50 3.92%
Adjusted Per Share Value based on latest NOSH - 105,124
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.25 35.46 31.30 28.01 22.41 19.44 14.21 10.04%
EPS 1.12 1.44 0.61 1.67 1.64 1.59 1.69 -6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4913 0.4762 0.4482 0.4263 0.3718 0.2926 0.2366 12.93%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.75 0.89 1.44 1.79 2.14 3.06 1.31 -
P/RPS 0.77 0.65 1.20 1.66 2.48 2.56 1.45 -10.00%
P/EPS 17.40 16.12 61.02 27.80 34.02 31.29 12.25 6.01%
EY 5.75 6.20 1.64 3.60 2.94 3.20 8.16 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.84 1.09 1.50 1.70 0.87 -12.13%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 24/08/06 25/08/05 19/08/04 21/08/03 -
Price 0.78 1.00 1.19 1.53 2.00 2.98 1.47 -
P/RPS 0.80 0.73 0.99 1.42 2.32 2.49 1.63 -11.17%
P/EPS 18.10 18.12 50.42 23.76 31.80 30.47 13.75 4.68%
EY 5.53 5.52 1.98 4.21 3.15 3.28 7.27 -4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.69 0.93 1.40 1.66 0.98 -13.50%

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