[TECGUAN] YoY TTM Result on 31-Jan-2004 [#4]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
19-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -82.53%
YoY- -93.34%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 69,191 81,381 84,343 94,557 81,506 31,822 32,979 13.13%
PBT -1,765 3,181 -2,941 624 9,992 1,262 319 -
Tax 353 -607 146 -15 -849 -16 436 -3.45%
NP -1,412 2,574 -2,795 609 9,143 1,246 755 -
-
NP to SH -1,412 2,574 -2,795 609 9,143 1,246 200 -
-
Tax Rate - 19.08% - 2.40% 8.50% 1.27% -136.68% -
Total Cost 70,603 78,807 87,138 93,948 72,363 30,576 32,224 13.95%
-
Net Worth 65,939 49,066 40,555 54,706 39,999 39,583 42,799 7.46%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 388 401 409 199 197 199 -
Div Payout % - 15.11% 0.00% 67.32% 2.19% 15.88% 100.00% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 65,939 49,066 40,555 54,706 39,999 39,583 42,799 7.46%
NOSH 40,000 38,888 40,555 40,999 19,999 19,791 19,999 12.24%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -2.04% 3.16% -3.31% 0.64% 11.22% 3.92% 2.29% -
ROE -2.14% 5.25% -6.89% 1.11% 22.86% 3.15% 0.47% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 172.98 209.27 207.97 230.63 407.53 160.78 164.90 0.80%
EPS -3.53 6.62 -6.89 1.49 45.72 6.30 1.00 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 1.6485 1.2617 1.00 1.3343 2.00 2.00 2.14 -4.25%
Adjusted Per Share Value based on latest NOSH - 40,999
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 172.56 202.96 210.35 235.82 203.27 79.36 82.25 13.13%
EPS -3.52 6.42 -6.97 1.52 22.80 3.11 0.50 -
DPS 0.00 0.97 1.00 1.02 0.50 0.49 0.50 -
NAPS 1.6445 1.2237 1.0114 1.3643 0.9976 0.9872 1.0674 7.46%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.58 0.79 1.04 1.39 1.94 1.37 1.58 -
P/RPS 0.34 0.38 0.50 0.60 0.48 0.85 0.96 -15.87%
P/EPS -16.43 11.94 -15.09 93.58 4.24 21.76 158.00 -
EY -6.09 8.38 -6.63 1.07 23.56 4.60 0.63 -
DY 0.00 1.27 0.96 0.72 0.52 0.73 0.63 -
P/NAPS 0.35 0.63 1.04 1.04 0.97 0.69 0.74 -11.72%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 23/03/07 23/03/06 23/03/05 19/03/04 31/03/03 28/03/02 02/05/01 -
Price 0.53 0.71 0.99 1.39 1.88 1.50 1.16 -
P/RPS 0.31 0.34 0.48 0.60 0.46 0.93 0.70 -12.68%
P/EPS -15.01 10.73 -14.36 93.58 4.11 23.83 116.00 -
EY -6.66 9.32 -6.96 1.07 24.32 4.20 0.86 -
DY 0.00 1.41 1.01 0.72 0.53 0.67 0.86 -
P/NAPS 0.32 0.56 0.99 1.04 0.94 0.75 0.54 -8.34%

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