[TECGUAN] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -20.68%
YoY- 187.58%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 328,900 202,257 186,654 188,230 214,244 169,372 178,130 50.67%
PBT 21,320 8,665 9,120 7,260 9,020 -25,586 -12,949 -
Tax -6,236 -1,751 -2,138 -432 -412 -1,610 -2,094 107.40%
NP 15,084 6,914 6,981 6,828 8,608 -27,196 -15,044 -
-
NP to SH 15,084 6,914 6,981 6,828 8,608 12,084 -15,044 -
-
Tax Rate 29.25% 20.21% 23.44% 5.95% 4.57% - - -
Total Cost 313,816 195,343 179,673 181,402 205,636 196,568 193,174 38.31%
-
Net Worth 80,919 77,058 75,378 73,557 72,294 30,001 44,150 49.93%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 80,919 77,058 75,378 73,557 72,294 30,001 44,150 49.93%
NOSH 40,097 40,097 40,097 40,097 40,097 40,097 40,097 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 4.59% 3.42% 3.74% 3.63% 4.02% -16.06% -8.45% -
ROE 18.64% 8.97% 9.26% 9.28% 11.91% 40.28% -34.07% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 820.26 504.42 465.51 469.44 534.31 950.58 444.25 50.67%
EPS 37.60 17.24 17.41 17.02 21.48 -67.82 -37.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0181 1.9218 1.8799 1.8345 1.803 1.6838 1.1011 49.93%
Adjusted Per Share Value based on latest NOSH - 40,097
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 820.26 504.42 465.51 469.44 534.31 950.58 444.25 50.67%
EPS 37.60 17.24 17.41 17.02 21.48 -67.82 -37.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0181 1.9218 1.8799 1.8345 1.803 1.6838 1.1011 49.93%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.93 0.80 0.845 0.68 0.62 0.64 0.67 -
P/RPS 0.11 0.16 0.18 0.14 0.12 0.07 0.15 -18.72%
P/EPS 2.47 4.64 4.85 3.99 2.89 -0.46 -1.79 -
EY 40.45 21.55 20.60 25.04 34.63 -215.45 -56.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.45 0.37 0.34 0.37 0.61 -17.19%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 26/03/14 27/12/13 27/09/13 27/06/13 26/03/13 26/12/12 -
Price 1.14 0.81 0.90 0.90 0.70 0.66 0.65 -
P/RPS 0.14 0.16 0.19 0.19 0.13 0.07 0.15 -4.50%
P/EPS 3.03 4.70 5.17 5.29 3.26 -0.48 -1.73 -
EY 33.00 21.29 19.35 18.92 30.67 -208.93 -57.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.48 0.49 0.39 0.38 0.59 -3.42%

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