[TECGUAN] YoY TTM Result on 31-Jul-2001 [#2]

Announcement Date
26-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- -46.8%
YoY- 119.2%
View:
Show?
TTM Result
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 82,892 91,773 47,732 34,013 37,962 10,081 -2.19%
PBT -1,766 7,238 4,793 343 -1,323 -2,196 0.22%
Tax -240 -1,186 1 503 2,078 2,196 -
NP -2,006 6,052 4,794 846 755 0 -100.00%
-
NP to SH -2,006 6,052 4,794 291 -1,516 -2,196 0.09%
-
Tax Rate - 16.39% -0.02% -146.65% - - -
Total Cost 84,898 85,721 42,938 33,167 37,207 10,081 -2.21%
-
Net Worth 48,881 54,344 39,986 43,818 43,460 45,124 -0.08%
Dividend
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 409 199 197 199 - - -100.00%
Div Payout % 0.00% 3.30% 4.13% 68.73% - - -
Equity
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 48,881 54,344 39,986 43,818 43,460 45,124 -0.08%
NOSH 40,109 40,000 19,993 20,000 20,000 20,000 -0.72%
Ratio Analysis
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin -2.42% 6.59% 10.04% 2.49% 1.99% 0.00% -
ROE -4.10% 11.14% 11.99% 0.66% -3.49% -4.87% -
Per Share
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 206.66 229.43 238.74 170.07 189.81 50.41 -1.47%
EPS -5.00 15.13 23.98 1.46 -7.58 -10.98 0.83%
DPS 1.02 0.50 1.00 1.00 0.00 0.00 -100.00%
NAPS 1.2187 1.3586 2.00 2.1909 2.173 2.2562 0.64%
Adjusted Per Share Value based on latest NOSH - 20,000
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 206.73 228.88 119.04 84.83 94.68 25.14 -2.19%
EPS -5.00 15.09 11.96 0.73 -3.78 -5.48 0.09%
DPS 1.02 0.50 0.49 0.50 0.00 0.00 -100.00%
NAPS 1.2191 1.3553 0.9972 1.0928 1.0839 1.1254 -0.08%
Price Multiplier on Financial Quarter End Date
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 1.27 1.36 1.75 1.26 2.30 0.00 -
P/RPS 0.61 0.59 0.73 0.74 1.21 0.00 -100.00%
P/EPS -25.39 8.99 7.30 86.60 -30.34 0.00 -100.00%
EY -3.94 11.13 13.70 1.15 -3.30 0.00 -100.00%
DY 0.80 0.37 0.57 0.79 0.00 0.00 -100.00%
P/NAPS 1.04 1.00 0.88 0.58 1.06 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 14/09/04 29/09/03 27/09/02 26/09/01 29/09/00 - -
Price 0.93 1.34 1.88 1.15 1.87 0.00 -
P/RPS 0.45 0.58 0.79 0.68 0.99 0.00 -100.00%
P/EPS -18.60 8.86 7.84 79.04 -24.67 0.00 -100.00%
EY -5.38 11.29 12.75 1.27 -4.05 0.00 -100.00%
DY 1.10 0.37 0.53 0.87 0.00 0.00 -100.00%
P/NAPS 0.76 0.99 0.94 0.52 0.86 0.00 -100.00%

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