[TECGUAN] YoY Quarter Result on 31-Oct-2004 [#3]

Announcement Date
27-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -96.71%
YoY- -137.36%
Quarter Report
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 20,458 17,712 19,183 22,530 21,060 17,391 8,054 16.80%
PBT -112 -1,185 -904 -2,106 -880 2,320 314 -
Tax 22 358 283 670 275 -359 2 49.10%
NP -90 -827 -621 -1,436 -605 1,961 316 -
-
NP to SH -90 -827 -621 -1,436 -605 1,961 316 -
-
Tax Rate - - - - - 15.47% -0.64% -
Total Cost 20,548 18,539 19,804 23,966 21,665 15,430 7,738 17.66%
-
Net Worth 67,819 46,705 50,315 47,155 53,500 50,307 43,999 7.47%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 67,819 46,705 50,315 47,155 53,500 50,307 43,999 7.47%
NOSH 40,909 40,145 39,850 40,111 40,066 20,010 19,999 12.66%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin -0.44% -4.67% -3.24% -6.37% -2.87% 11.28% 3.92% -
ROE -0.13% -1.77% -1.23% -3.05% -1.13% 3.90% 0.72% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 50.01 44.12 48.14 56.17 52.56 86.91 40.27 3.67%
EPS -0.22 -2.06 -1.55 -3.58 -1.51 9.80 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6578 1.1634 1.2626 1.1756 1.3353 2.5141 2.20 -4.60%
Adjusted Per Share Value based on latest NOSH - 40,111
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 51.02 44.17 47.84 56.19 52.52 43.37 20.09 16.79%
EPS -0.22 -2.06 -1.55 -3.58 -1.51 4.89 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6914 1.1648 1.2548 1.176 1.3343 1.2546 1.0973 7.47%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.85 0.53 0.95 1.05 1.36 2.35 1.20 -
P/RPS 1.70 1.20 1.97 1.87 2.59 2.70 2.98 -8.92%
P/EPS -386.36 -25.73 -60.96 -29.33 -90.07 23.98 75.95 -
EY -0.26 -3.89 -1.64 -3.41 -1.11 4.17 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.75 0.89 1.02 0.93 0.55 -1.25%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 21/12/07 26/12/06 19/12/05 27/12/04 23/12/03 23/12/02 12/12/01 -
Price 0.68 0.67 0.90 1.06 1.33 1.76 1.34 -
P/RPS 1.36 1.52 1.87 1.89 2.53 2.03 3.33 -13.85%
P/EPS -309.09 -32.52 -57.75 -29.61 -88.08 17.96 84.81 -
EY -0.32 -3.07 -1.73 -3.38 -1.14 5.57 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.58 0.71 0.90 1.00 0.70 0.61 -6.40%

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