[TECGUAN] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -14.25%
YoY- 231.92%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 72,769 93,049 91,067 86,801 38,096 36,618 37,173 11.84%
PBT -78 771 -238 8,858 2,349 695 -4,327 -48.77%
Tax 380 -493 74 -1,018 13 407 4,358 -33.39%
NP 302 278 -164 7,840 2,362 1,102 31 46.11%
-
NP to SH 302 278 -164 7,840 2,362 547 -4,436 -
-
Tax Rate - 63.94% - 11.49% -0.55% -58.56% - -
Total Cost 72,467 92,771 91,231 78,961 35,734 35,516 37,142 11.77%
-
Net Worth 44,261 49,540 49,646 39,791 45,570 43,400 41,681 1.00%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 388 401 409 199 197 199 - -
Div Payout % 128.77% 144.29% 0.00% 2.55% 8.38% 36.56% - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 44,261 49,540 49,646 39,791 45,570 43,400 41,681 1.00%
NOSH 39,818 40,081 40,137 19,895 19,986 20,000 19,375 12.74%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 0.42% 0.30% -0.18% 9.03% 6.20% 3.01% 0.08% -
ROE 0.68% 0.56% -0.33% 19.70% 5.18% 1.26% -10.64% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 182.75 232.15 226.89 436.28 190.61 183.09 191.86 -0.80%
EPS 0.76 0.69 -0.41 39.41 11.82 2.74 -22.90 -
DPS 0.98 1.00 1.02 1.00 1.00 1.00 0.00 -
NAPS 1.1116 1.236 1.2369 2.00 2.28 2.17 2.1513 -10.41%
Adjusted Per Share Value based on latest NOSH - 19,895
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 181.48 232.06 227.12 216.48 95.01 91.32 92.71 11.83%
EPS 0.75 0.69 -0.41 19.55 5.89 1.36 -11.06 -
DPS 0.97 1.00 1.02 0.50 0.49 0.50 0.00 -
NAPS 1.1039 1.2355 1.2382 0.9924 1.1365 1.0824 1.0395 1.00%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.72 0.84 1.25 1.88 1.65 1.30 2.88 -
P/RPS 0.39 0.36 0.55 0.43 0.87 0.71 1.50 -20.10%
P/EPS 94.93 121.11 -305.93 4.77 13.96 47.53 -12.58 -
EY 1.05 0.83 -0.33 20.96 7.16 2.10 -7.95 -
DY 1.36 1.19 0.82 0.53 0.61 0.77 0.00 -
P/NAPS 0.65 0.68 1.01 0.94 0.72 0.60 1.34 -11.35%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 27/06/06 20/06/05 22/06/04 27/06/03 26/06/02 29/06/01 30/06/00 -
Price 0.78 0.73 1.10 1.19 1.65 1.28 2.60 -
P/RPS 0.43 0.31 0.48 0.27 0.87 0.70 1.36 -17.45%
P/EPS 102.84 105.25 -269.22 3.02 13.96 46.80 -11.36 -
EY 0.97 0.95 -0.37 33.11 7.16 2.14 -8.81 -
DY 1.25 1.37 0.93 0.84 0.61 0.78 0.00 -
P/NAPS 0.70 0.59 0.89 0.60 0.72 0.59 1.21 -8.71%

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