[TECGUAN] YoY 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- 482.2%
YoY- -61.27%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 15,248 18,616 14,698 22,873 17,902 8,265 10,870 5.80%
PBT -272 1,342 -248 1,280 2,871 456 808 -
Tax 364 -361 -482 -168 0 12 -84 -
NP 92 981 -730 1,112 2,871 468 724 -29.08%
-
NP to SH 92 981 -730 1,112 2,871 468 724 -29.08%
-
Tax Rate - 26.90% - 13.12% 0.00% -2.63% 10.40% -
Total Cost 15,156 17,635 15,428 21,761 15,031 7,797 10,146 6.91%
-
Net Worth 44,552 40,090 48,881 54,344 48,383 43,818 43,460 0.41%
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 44,552 40,090 48,881 54,344 48,383 43,818 43,460 0.41%
NOSH 39,999 40,090 40,109 40,000 19,993 20,000 20,000 12.23%
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 0.60% 5.27% -4.97% 4.86% 16.04% 5.66% 6.66% -
ROE 0.21% 2.45% -1.49% 2.05% 5.93% 1.07% 1.67% -
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 38.12 46.44 36.64 57.18 89.54 41.33 54.35 -5.73%
EPS 0.23 2.45 -1.82 2.78 14.36 2.34 3.62 -36.81%
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 38.03 46.43 36.66 57.04 44.65 20.61 27.11 5.80%
EPS 0.23 2.45 -1.82 2.77 7.16 1.17 1.81 -29.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1111 0.9998 1.2191 1.3553 1.2067 1.0928 1.0839 0.41%
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 1.73 2.09 3.47 2.38 1.95 3.05 4.23 -13.83%
P/EPS 286.96 39.64 -69.78 48.92 12.19 53.85 63.54 28.55%
EY 0.35 2.52 -1.43 2.04 8.21 1.86 1.57 -22.12%
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 1.31 1.46 2.54 2.34 2.10 2.78 3.44 -14.85%
P/EPS 217.39 27.79 -51.10 48.20 13.09 49.15 51.66 27.04%
EY 0.46 3.60 -1.96 2.07 7.64 2.03 1.94 -21.31%
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