[TECGUAN] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 72.4%
YoY- -182.38%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 222,796 83,727 61,916 60,900 22,784 115,601 143,697 34.06%
PBT 12,600 -3,473 -6,288 -2,234 -9,700 -9,280 2,234 217.85%
Tax -2,000 -785 -345 -562 -432 -1,004 -422 182.95%
NP 10,600 -4,258 -6,633 -2,796 -10,132 -10,284 1,812 225.71%
-
NP to SH 10,600 -4,258 -6,633 -2,796 -10,132 -10,284 1,812 225.71%
-
Tax Rate 15.87% - - - - - 18.89% -
Total Cost 212,196 87,985 68,549 63,696 32,916 125,885 141,885 30.87%
-
Net Worth 48,205 48,397 47,364 50,900 50,102 52,648 64,285 -17.50%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 48,205 48,397 47,364 50,900 50,102 52,648 64,285 -17.50%
NOSH 40,090 40,094 40,088 40,057 40,079 40,088 40,088 0.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 4.76% -5.09% -10.71% -4.59% -44.47% -8.90% 1.26% -
ROE 21.99% -8.80% -14.00% -5.49% -20.22% -19.53% 2.82% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 555.73 208.83 154.45 152.03 56.85 288.36 358.45 34.06%
EPS 26.44 -10.62 -16.55 -6.98 -25.28 -25.65 4.52 225.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2024 1.2071 1.1815 1.2707 1.2501 1.3133 1.6036 -17.50%
Adjusted Per Share Value based on latest NOSH - 40,106
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 555.64 208.81 154.42 151.88 56.82 288.30 358.37 34.06%
EPS 26.44 -10.62 -16.54 -6.97 -25.27 -25.65 4.52 225.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2022 1.207 1.1813 1.2694 1.2495 1.313 1.6033 -17.50%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.55 0.60 0.70 0.70 0.68 0.70 0.77 -
P/RPS 0.10 0.29 0.45 0.46 1.20 0.24 0.21 -39.10%
P/EPS 2.08 -5.65 -4.23 -10.03 -2.69 -2.73 17.04 -75.48%
EY 48.07 -17.70 -23.64 -9.97 -37.18 -36.65 5.87 307.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.59 0.55 0.54 0.53 0.48 -2.80%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 23/03/10 21/12/09 28/09/09 23/06/09 24/03/09 23/12/08 -
Price 0.60 0.50 0.60 0.60 0.70 0.66 0.78 -
P/RPS 0.11 0.24 0.39 0.39 1.23 0.23 0.22 -37.08%
P/EPS 2.27 -4.71 -3.63 -8.60 -2.77 -2.57 17.26 -74.23%
EY 44.07 -21.24 -27.58 -11.63 -36.11 -38.87 5.79 288.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.51 0.47 0.56 0.50 0.49 1.35%

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