[TECGUAN] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
20-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -37.94%
YoY- 335.67%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 65,180 81,382 83,608 87,046 99,628 84,343 71,238 -5.76%
PBT -196 2,689 4,208 8,122 12,840 -2,940 -3,806 -86.23%
Tax 1,072 -601 -914 -1,938 -2,876 145 142 286.25%
NP 876 2,088 3,293 6,184 9,964 -2,795 -3,664 -
-
NP to SH 876 2,088 3,293 6,184 9,964 -2,795 -3,664 -
-
Tax Rate - 22.35% 21.72% 23.86% 22.40% - - -
Total Cost 64,304 79,294 80,314 80,862 89,664 87,138 74,902 -9.69%
-
Net Worth 44,261 44,358 50,618 40,084 49,540 47,120 47,161 -4.15%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 401 - - - 401 - -
Div Payout % - 19.21% - - - 0.00% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 44,261 44,358 50,618 40,084 49,540 47,120 47,161 -4.15%
NOSH 39,818 40,103 40,090 40,084 40,081 40,119 40,116 -0.49%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 1.34% 2.57% 3.94% 7.10% 10.00% -3.31% -5.14% -
ROE 1.98% 4.71% 6.51% 15.43% 20.11% -5.93% -7.77% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 163.69 202.93 208.55 217.16 248.56 210.23 177.58 -5.29%
EPS 2.20 5.21 8.21 15.42 24.84 -6.97 -9.13 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.1116 1.1061 1.2626 1.00 1.236 1.1745 1.1756 -3.67%
Adjusted Per Share Value based on latest NOSH - 40,090
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 162.56 202.96 208.51 217.09 248.47 210.35 177.67 -5.76%
EPS 2.18 5.21 8.21 15.42 24.85 -6.97 -9.14 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.1039 1.1063 1.2624 0.9997 1.2355 1.1752 1.1762 -4.15%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.72 0.79 0.95 0.97 0.84 1.04 1.05 -
P/RPS 0.44 0.39 0.46 0.45 0.34 0.49 0.59 -17.80%
P/EPS 32.73 15.17 11.56 6.29 3.38 -14.93 -11.50 -
EY 3.06 6.59 8.65 15.90 29.59 -6.70 -8.70 -
DY 0.00 1.27 0.00 0.00 0.00 0.96 0.00 -
P/NAPS 0.65 0.71 0.75 0.97 0.68 0.89 0.89 -18.94%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 23/03/06 19/12/05 20/09/05 20/06/05 23/03/05 27/12/04 -
Price 0.78 0.71 0.90 0.68 0.73 0.99 1.06 -
P/RPS 0.48 0.35 0.43 0.31 0.29 0.47 0.60 -13.85%
P/EPS 35.45 13.64 10.96 4.41 2.94 -14.21 -11.61 -
EY 2.82 7.33 9.13 22.69 34.05 -7.04 -8.62 -
DY 0.00 1.41 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 0.70 0.64 0.71 0.68 0.59 0.84 0.90 -15.46%

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