[TECGUAN] QoQ Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -12.71%
YoY- -200.69%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 99,628 84,343 71,238 61,798 64,804 94,557 84,832 11.32%
PBT 12,840 -2,940 -3,806 -1,498 -2,008 624 1,013 444.47%
Tax -2,876 145 142 -1,126 -320 -15 -82 973.80%
NP 9,964 -2,795 -3,664 -2,624 -2,328 609 930 386.70%
-
NP to SH 9,964 -2,795 -3,664 -2,624 -2,328 609 930 386.70%
-
Tax Rate 22.40% - - - - 2.40% 8.09% -
Total Cost 89,664 87,138 74,902 64,422 67,132 93,948 83,901 4.53%
-
Net Worth 49,540 47,120 47,161 48,897 49,646 50,208 53,565 -5.07%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 401 - - - 401 - -
Div Payout % - 0.00% - - - 65.88% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 49,540 47,120 47,161 48,897 49,646 50,208 53,565 -5.07%
NOSH 40,081 40,119 40,116 40,122 40,137 40,121 40,114 -0.05%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 10.00% -3.31% -5.14% -4.25% -3.59% 0.64% 1.10% -
ROE 20.11% -5.93% -7.77% -5.37% -4.69% 1.21% 1.74% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 248.56 210.23 177.58 154.02 161.45 235.67 211.47 11.38%
EPS 24.84 -6.97 -9.13 -6.54 -5.80 1.52 2.32 386.48%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.236 1.1745 1.1756 1.2187 1.2369 1.2514 1.3353 -5.02%
Adjusted Per Share Value based on latest NOSH - 40,109
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 248.47 210.35 177.67 154.12 161.62 235.82 211.57 11.32%
EPS 24.85 -6.97 -9.14 -6.54 -5.81 1.52 2.32 386.61%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.2355 1.1752 1.1762 1.2195 1.2382 1.2522 1.3359 -5.07%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.84 1.04 1.05 1.27 1.25 1.39 1.36 -
P/RPS 0.34 0.49 0.59 0.82 0.77 0.59 0.64 -34.43%
P/EPS 3.38 -14.93 -11.50 -19.42 -21.55 91.58 58.62 -85.10%
EY 29.59 -6.70 -8.70 -5.15 -4.64 1.09 1.71 570.17%
DY 0.00 0.96 0.00 0.00 0.00 0.72 0.00 -
P/NAPS 0.68 0.89 0.89 1.04 1.01 1.11 1.02 -23.70%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 20/06/05 23/03/05 27/12/04 14/09/04 22/06/04 19/03/04 23/12/03 -
Price 0.73 0.99 1.06 0.93 1.10 1.39 1.33 -
P/RPS 0.29 0.47 0.60 0.60 0.68 0.59 0.63 -40.41%
P/EPS 2.94 -14.21 -11.61 -14.22 -18.97 91.58 57.33 -86.22%
EY 34.05 -7.04 -8.62 -7.03 -5.27 1.09 1.74 627.49%
DY 0.00 1.01 0.00 0.00 0.00 0.72 0.00 -
P/NAPS 0.59 0.84 0.90 0.76 0.89 1.11 1.00 -29.67%

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