[TECGUAN] YoY TTM Result on 31-Oct-2002 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 34.31%
YoY- 586.46%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 93,620 84,362 95,442 57,069 33,392 34,383 22,335 -1.51%
PBT 3,563 -2,992 4,038 6,799 1,012 -1,281 -2,593 -
Tax -759 155 -552 -360 150 2,036 2,593 -
NP 2,804 -2,837 3,486 6,439 1,162 755 0 -100.00%
-
NP to SH 2,804 -2,837 3,486 6,439 938 -1,450 -2,593 -
-
Tax Rate 21.30% - 13.67% 5.29% -14.82% - - -
Total Cost 90,816 87,199 91,956 50,630 32,230 33,628 22,335 -1.48%
-
Net Worth 50,315 47,155 53,500 40,020 43,999 43,258 44,613 -0.12%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - 811 199 197 199 - - -
Div Payout % - 0.00% 5.74% 3.07% 21.32% - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 50,315 47,155 53,500 40,020 43,999 43,258 44,613 -0.12%
NOSH 39,850 40,111 40,066 20,010 19,999 20,060 19,949 -0.73%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 3.00% -3.36% 3.65% 11.28% 3.48% 2.20% 0.00% -
ROE 5.57% -6.02% 6.52% 16.09% 2.13% -3.35% -5.81% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 234.93 210.32 238.21 285.20 166.96 171.40 111.96 -0.78%
EPS 7.04 -7.07 8.70 32.18 4.69 -7.23 -13.00 -
DPS 0.00 2.02 0.50 1.00 1.00 0.00 0.00 -
NAPS 1.2626 1.1756 1.3353 2.00 2.20 2.1564 2.2363 0.60%
Adjusted Per Share Value based on latest NOSH - 20,010
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 233.48 210.39 238.03 142.33 83.28 85.75 55.70 -1.51%
EPS 6.99 -7.08 8.69 16.06 2.34 -3.62 -6.47 -
DPS 0.00 2.02 0.50 0.49 0.50 0.00 0.00 -
NAPS 1.2548 1.176 1.3343 0.9981 1.0973 1.0789 1.1126 -0.12%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.95 1.05 1.36 2.35 1.20 1.60 0.00 -
P/RPS 0.40 0.50 0.57 0.82 0.72 0.93 0.00 -100.00%
P/EPS 13.50 -14.85 15.63 7.30 25.59 -22.14 0.00 -100.00%
EY 7.41 -6.74 6.40 13.69 3.91 -4.52 0.00 -100.00%
DY 0.00 1.93 0.37 0.43 0.83 0.00 0.00 -
P/NAPS 0.75 0.89 1.02 1.18 0.55 0.74 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 19/12/05 27/12/04 23/12/03 23/12/02 12/12/01 19/12/00 - -
Price 0.90 1.06 1.33 1.76 1.34 1.85 0.00 -
P/RPS 0.38 0.50 0.56 0.62 0.80 1.08 0.00 -100.00%
P/EPS 12.79 -14.99 15.29 5.47 28.57 -25.59 0.00 -100.00%
EY 7.82 -6.67 6.54 18.28 3.50 -3.91 0.00 -100.00%
DY 0.00 1.91 0.38 0.57 0.75 0.00 0.00 -
P/NAPS 0.71 0.90 1.00 0.88 0.61 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