[TECGUAN] YoY TTM 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- -22.81%
YoY- 26.24%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 69,401 96,967 82,892 91,773 47,732 34,013 37,962 10.57%
PBT -1,692 2,361 -1,766 7,238 4,793 343 -1,323 4.18%
Tax 1,105 -372 -240 -1,186 1 503 2,078 -9.98%
NP -587 1,989 -2,006 6,052 4,794 846 755 -
-
NP to SH -587 1,989 -2,006 6,052 4,794 291 -1,516 -14.62%
-
Tax Rate - 15.76% - 16.39% -0.02% -146.65% - -
Total Cost 69,988 94,978 84,898 85,721 42,938 33,167 37,207 11.09%
-
Net Worth 44,552 40,090 48,881 54,344 39,986 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 388 401 409 199 197 199 - -
Div Payout % 0.00% 20.17% 0.00% 3.30% 4.13% 68.73% - -
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 39,986 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 -0.85% 2.05% -2.42% 6.59% 10.04% 2.49% 1.99% -
ROE -1.32% 4.96% -4.10% 11.14% 11.99% 0.66% -3.49% -
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 173.50 241.87 206.66 229.43 238.74 170.07 189.81 -1.48%
EPS -1.47 4.96 -5.00 15.13 23.98 1.46 -7.58 -23.90%
DPS 0.97 1.00 1.02 0.50 1.00 1.00 0.00 -
NAPS 1.1138 1.00 1.2187 1.3586 2.00 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 173.08 241.83 206.73 228.88 119.04 84.83 94.68 10.57%
EPS -1.46 4.96 -5.00 15.09 11.96 0.73 -3.78 -14.65%
DPS 0.97 1.00 1.02 0.50 0.49 0.50 0.00 -
NAPS 1.1111 0.9998 1.2191 1.3553 0.9972 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 0.38 0.40 0.61 0.59 0.73 0.74 1.21 -17.54%
P/EPS -44.97 19.55 -25.39 8.99 7.30 86.60 -30.34 6.77%
EY -2.22 5.11 -3.94 11.13 13.70 1.15 -3.30 -6.39%
DY 1.47 1.03 0.80 0.37 0.57 0.79 0.00 -
P/NAPS 0.59 0.97 1.04 1.00 0.88 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 0.29 0.28 0.45 0.58 0.79 0.68 0.99 -18.49%
P/EPS -34.07 13.71 -18.60 8.86 7.84 79.04 -24.67 5.52%
EY -2.94 7.30 -5.38 11.29 12.75 1.27 -4.05 -5.19%
DY 1.94 1.47 1.10 0.37 0.53 0.87 0.00 -
P/NAPS 0.45 0.68 0.76 0.99 0.94 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