[TECGUAN] YoY TTM Result on 31-Oct-2003 [#3] | Financial Results | I3investor

[TECGUAN] YoY TTM Result on 31-Oct-2003 [#3]

Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -42.4%
YoY- -45.86%
Quarter Report
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 67,930 93,620 84,362 95,442 57,069 33,392 34,383 12.01%
PBT -1,973 3,563 -2,992 4,038 6,799 1,012 -1,281 7.46%
Tax 1,180 -759 155 -552 -360 150 2,036 -8.68%
NP -793 2,804 -2,837 3,486 6,439 1,162 755 -
-
NP to SH -793 2,804 -2,837 3,486 6,439 938 -1,450 -9.56%
-
Tax Rate - 21.30% - 13.67% 5.29% -14.82% - -
Total Cost 68,723 90,816 87,199 91,956 50,630 32,230 33,628 12.64%
-
Net Worth 46,705 50,315 47,155 53,500 40,020 43,999 43,258 1.28%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 388 - 811 199 197 199 - -
Div Payout % 0.00% - 0.00% 5.74% 3.07% 21.32% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 46,705 50,315 47,155 53,500 40,020 43,999 43,258 1.28%
NOSH 40,145 39,850 40,111 40,066 20,010 19,999 20,060 12.25%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -1.17% 3.00% -3.36% 3.65% 11.28% 3.48% 2.20% -
ROE -1.70% 5.57% -6.02% 6.52% 16.09% 2.13% -3.35% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 169.21 234.93 210.32 238.21 285.20 166.96 171.40 -0.21%
EPS -1.98 7.04 -7.07 8.70 32.18 4.69 -7.23 -19.40%
DPS 0.97 0.00 2.02 0.50 1.00 1.00 0.00 -
NAPS 1.1634 1.2626 1.1756 1.3353 2.00 2.20 2.1564 -9.76%
Adjusted Per Share Value based on latest NOSH - 40,066
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 169.41 233.48 210.39 238.03 142.33 83.28 85.75 12.01%
EPS -1.98 6.99 -7.08 8.69 16.06 2.34 -3.62 -9.56%
DPS 0.97 0.00 2.02 0.50 0.49 0.50 0.00 -
NAPS 1.1648 1.2548 1.176 1.3343 0.9981 1.0973 1.0789 1.28%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.53 0.95 1.05 1.36 2.35 1.20 1.60 -
P/RPS 0.31 0.40 0.50 0.57 0.82 0.72 0.93 -16.72%
P/EPS -26.83 13.50 -14.85 15.63 7.30 25.59 -22.14 3.25%
EY -3.73 7.41 -6.74 6.40 13.69 3.91 -4.52 -3.14%
DY 1.83 0.00 1.93 0.37 0.43 0.83 0.00 -
P/NAPS 0.46 0.75 0.89 1.02 1.18 0.55 0.74 -7.61%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 26/12/06 19/12/05 27/12/04 23/12/03 23/12/02 12/12/01 19/12/00 -
Price 0.67 0.90 1.06 1.33 1.76 1.34 1.85 -
P/RPS 0.40 0.38 0.50 0.56 0.62 0.80 1.08 -15.25%
P/EPS -33.92 12.79 -14.99 15.29 5.47 28.57 -25.59 4.80%
EY -2.95 7.82 -6.67 6.54 18.28 3.50 -3.91 -4.58%
DY 1.45 0.00 1.91 0.38 0.57 0.75 0.00 -
P/NAPS 0.58 0.71 0.90 1.00 0.88 0.61 0.86 -6.35%

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