[TECGUAN] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -42.47%
YoY- -194.96%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 214,244 169,372 178,130 166,122 171,812 205,219 171,802 15.87%
PBT 9,020 -25,586 -12,949 -7,368 -4,908 6,601 4,662 55.33%
Tax -412 -1,610 -2,094 -428 -564 -2,821 -1,800 -62.61%
NP 8,608 -27,196 -15,044 -7,796 -5,472 3,780 2,862 108.50%
-
NP to SH 8,608 12,084 -15,044 -7,796 -5,472 3,780 2,862 108.50%
-
Tax Rate 4.57% - - - - 42.74% 38.61% -
Total Cost 205,636 196,568 193,174 173,918 177,284 201,439 168,940 14.01%
-
Net Worth 72,294 30,001 44,150 51,536 54,066 55,441 53,843 21.72%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 72,294 30,001 44,150 51,536 54,066 55,441 53,843 21.72%
NOSH 40,097 40,097 40,097 40,097 40,097 40,102 40,130 -0.05%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.02% -16.06% -8.45% -4.69% -3.18% 1.84% 1.67% -
ROE 11.91% 40.28% -34.07% -15.13% -10.12% 6.82% 5.32% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 534.31 950.58 444.25 414.30 428.49 511.74 428.11 15.93%
EPS 21.48 -67.82 -37.52 -19.44 -13.64 9.43 7.13 108.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.803 1.6838 1.1011 1.2853 1.3484 1.3825 1.3417 21.79%
Adjusted Per Share Value based on latest NOSH - 40,097
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 534.31 950.58 444.25 414.30 428.49 511.81 428.47 15.87%
EPS 21.48 -67.82 -37.52 -19.44 -13.64 9.43 7.14 108.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.803 1.6838 1.1011 1.2853 1.3484 1.3827 1.3428 21.73%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.62 0.64 0.67 0.68 0.73 0.68 0.68 -
P/RPS 0.12 0.07 0.15 0.16 0.17 0.13 0.16 -17.46%
P/EPS 2.89 -0.46 -1.79 -3.50 -5.35 7.21 9.53 -54.89%
EY 34.63 -215.45 -56.00 -28.59 -18.69 13.86 10.49 121.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.61 0.53 0.54 0.49 0.51 -23.70%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 26/03/13 26/12/12 26/09/12 22/06/12 26/03/12 23/12/11 -
Price 0.70 0.66 0.65 0.66 0.59 0.72 0.69 -
P/RPS 0.13 0.07 0.15 0.16 0.14 0.14 0.16 -12.93%
P/EPS 3.26 -0.48 -1.73 -3.39 -4.32 7.64 9.67 -51.59%
EY 30.67 -208.93 -57.72 -29.46 -23.13 13.09 10.34 106.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.59 0.51 0.44 0.52 0.51 -16.38%

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