[TECGUAN] YoY Quarter Result on 31-Jan-2007 [#4]

Announcement Date
23-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -8.34%
YoY- -223.47%
Quarter Report
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 37,290 7,828 19,178 19,936 18,675 30,914 30,933 3.16%
PBT 1,243 -10,956 -2,316 -259 -467 -85 -136 -
Tax -526 -687 507 -637 190 38 47 -
NP 717 -11,643 -1,809 -896 -277 -47 -89 -
-
NP to SH 717 -11,643 -1,809 -896 -277 -47 -89 -
-
Tax Rate 42.32% - - - - - - -
Total Cost 36,573 19,471 20,987 20,832 18,952 30,961 31,022 2.77%
-
Net Worth 48,351 53,370 62,866 65,939 49,066 40,555 54,706 -2.03%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - 388 - 409 -
Div Payout % - - - - 0.00% - 0.00% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 48,351 53,370 62,866 65,939 49,066 40,555 54,706 -2.03%
NOSH 40,055 40,092 40,131 40,000 38,888 40,555 40,999 -0.38%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 1.92% -148.74% -9.43% -4.49% -1.48% -0.15% -0.29% -
ROE 1.48% -21.82% -2.88% -1.36% -0.56% -0.12% -0.16% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 93.09 19.52 47.79 49.84 48.02 76.23 75.45 3.56%
EPS 1.79 -29.04 -4.51 -2.23 -0.69 -0.12 -0.22 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.00 -
NAPS 1.2071 1.3312 1.5665 1.6485 1.2617 1.00 1.3343 -1.65%
Adjusted Per Share Value based on latest NOSH - 40,000
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 93.00 19.52 47.83 49.72 46.57 77.10 77.15 3.16%
EPS 1.79 -29.04 -4.51 -2.23 -0.69 -0.12 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.97 0.00 1.02 -
NAPS 1.2059 1.331 1.5679 1.6445 1.2237 1.0114 1.3643 -2.03%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.60 0.70 0.60 0.58 0.79 1.04 1.39 -
P/RPS 0.64 3.59 1.26 1.16 1.65 1.36 1.84 -16.12%
P/EPS 33.52 -2.41 -13.31 -25.89 -110.91 -897.40 -640.34 -
EY 2.98 -41.49 -7.51 -3.86 -0.90 -0.11 -0.16 -
DY 0.00 0.00 0.00 0.00 1.27 0.00 0.72 -
P/NAPS 0.50 0.53 0.38 0.35 0.63 1.04 1.04 -11.48%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 23/03/10 24/03/09 28/03/08 23/03/07 23/03/06 23/03/05 19/03/04 -
Price 0.50 0.66 0.75 0.53 0.71 0.99 1.39 -
P/RPS 0.54 3.38 1.57 1.06 1.48 1.30 1.84 -18.46%
P/EPS 27.93 -2.27 -16.64 -23.66 -99.68 -854.26 -640.34 -
EY 3.58 -44.00 -6.01 -4.23 -1.00 -0.12 -0.16 -
DY 0.00 0.00 0.00 0.00 1.41 0.00 0.72 -
P/NAPS 0.41 0.50 0.48 0.32 0.56 0.99 1.04 -14.35%

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