[TECGUAN] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 23.72%
YoY- -558.95%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 83,608 87,046 99,628 84,343 71,238 61,798 64,804 18.45%
PBT 4,208 8,122 12,840 -2,940 -3,806 -1,498 -2,008 -
Tax -914 -1,938 -2,876 145 142 -1,126 -320 100.92%
NP 3,293 6,184 9,964 -2,795 -3,664 -2,624 -2,328 -
-
NP to SH 3,293 6,184 9,964 -2,795 -3,664 -2,624 -2,328 -
-
Tax Rate 21.72% 23.86% 22.40% - - - - -
Total Cost 80,314 80,862 89,664 87,138 74,902 64,422 67,132 12.65%
-
Net Worth 50,618 40,084 49,540 47,120 47,161 48,897 49,646 1.29%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - 401 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 50,618 40,084 49,540 47,120 47,161 48,897 49,646 1.29%
NOSH 40,090 40,084 40,081 40,119 40,116 40,122 40,137 -0.07%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 3.94% 7.10% 10.00% -3.31% -5.14% -4.25% -3.59% -
ROE 6.51% 15.43% 20.11% -5.93% -7.77% -5.37% -4.69% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 208.55 217.16 248.56 210.23 177.58 154.02 161.45 18.55%
EPS 8.21 15.42 24.84 -6.97 -9.13 -6.54 -5.80 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.2626 1.00 1.236 1.1745 1.1756 1.2187 1.2369 1.37%
Adjusted Per Share Value based on latest NOSH - 40,555
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 208.51 217.09 248.47 210.35 177.67 154.12 161.62 18.45%
EPS 8.21 15.42 24.85 -6.97 -9.14 -6.54 -5.81 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.2624 0.9997 1.2355 1.1752 1.1762 1.2195 1.2382 1.29%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.95 0.97 0.84 1.04 1.05 1.27 1.25 -
P/RPS 0.46 0.45 0.34 0.49 0.59 0.82 0.77 -29.00%
P/EPS 11.56 6.29 3.38 -14.93 -11.50 -19.42 -21.55 -
EY 8.65 15.90 29.59 -6.70 -8.70 -5.15 -4.64 -
DY 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 0.68 0.89 0.89 1.04 1.01 -17.95%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 19/12/05 20/09/05 20/06/05 23/03/05 27/12/04 14/09/04 22/06/04 -
Price 0.90 0.68 0.73 0.99 1.06 0.93 1.10 -
P/RPS 0.43 0.31 0.29 0.47 0.60 0.60 0.68 -26.26%
P/EPS 10.96 4.41 2.94 -14.21 -11.61 -14.22 -18.97 -
EY 9.13 22.69 34.05 -7.04 -8.62 -7.03 -5.27 -
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.59 0.84 0.90 0.76 0.89 -13.94%

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