[TECGUAN] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -28.77%
YoY- 257.31%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 202,257 186,654 188,230 214,244 169,372 178,130 166,122 13.97%
PBT 8,665 9,120 7,260 9,020 -25,586 -12,949 -7,368 -
Tax -1,751 -2,138 -432 -412 -1,610 -2,094 -428 155.14%
NP 6,914 6,981 6,828 8,608 -27,196 -15,044 -7,796 -
-
NP to SH 6,914 6,981 6,828 8,608 12,084 -15,044 -7,796 -
-
Tax Rate 20.21% 23.44% 5.95% 4.57% - - - -
Total Cost 195,343 179,673 181,402 205,636 196,568 193,174 173,918 8.02%
-
Net Worth 77,058 75,378 73,557 72,294 30,001 44,150 51,536 30.66%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 77,058 75,378 73,557 72,294 30,001 44,150 51,536 30.66%
NOSH 40,097 40,097 40,097 40,097 40,097 40,097 40,097 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 3.42% 3.74% 3.63% 4.02% -16.06% -8.45% -4.69% -
ROE 8.97% 9.26% 9.28% 11.91% 40.28% -34.07% -15.13% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 504.42 465.51 469.44 534.31 950.58 444.25 414.30 13.98%
EPS 17.24 17.41 17.02 21.48 -67.82 -37.52 -19.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9218 1.8799 1.8345 1.803 1.6838 1.1011 1.2853 30.66%
Adjusted Per Share Value based on latest NOSH - 40,097
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 504.42 465.51 469.44 534.31 950.58 444.25 414.30 13.98%
EPS 17.24 17.41 17.02 21.48 -67.82 -37.52 -19.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9218 1.8799 1.8345 1.803 1.6838 1.1011 1.2853 30.66%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.80 0.845 0.68 0.62 0.64 0.67 0.68 -
P/RPS 0.16 0.18 0.14 0.12 0.07 0.15 0.16 0.00%
P/EPS 4.64 4.85 3.99 2.89 -0.46 -1.79 -3.50 -
EY 21.55 20.60 25.04 34.63 -215.45 -56.00 -28.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.37 0.34 0.37 0.61 0.53 -14.32%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 27/12/13 27/09/13 27/06/13 26/03/13 26/12/12 26/09/12 -
Price 0.81 0.90 0.90 0.70 0.66 0.65 0.66 -
P/RPS 0.16 0.19 0.19 0.13 0.07 0.15 0.16 0.00%
P/EPS 4.70 5.17 5.29 3.26 -0.48 -1.73 -3.39 -
EY 21.29 19.35 18.92 30.67 -208.93 -57.72 -29.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.49 0.39 0.38 0.59 0.51 -12.10%

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