[TECGUAN] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -39.63%
YoY- -493.7%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 87,046 99,628 84,343 71,238 61,798 64,804 94,557 -5.37%
PBT 8,122 12,840 -2,940 -3,806 -1,498 -2,008 624 454.19%
Tax -1,938 -2,876 145 142 -1,126 -320 -15 2463.27%
NP 6,184 9,964 -2,795 -3,664 -2,624 -2,328 609 369.58%
-
NP to SH 6,184 9,964 -2,795 -3,664 -2,624 -2,328 609 369.58%
-
Tax Rate 23.86% 22.40% - - - - 2.40% -
Total Cost 80,862 89,664 87,138 74,902 64,422 67,132 93,948 -9.52%
-
Net Worth 40,084 49,540 47,120 47,161 48,897 49,646 50,208 -13.95%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 401 - - - 401 -
Div Payout % - - 0.00% - - - 65.88% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 40,084 49,540 47,120 47,161 48,897 49,646 50,208 -13.95%
NOSH 40,084 40,081 40,119 40,116 40,122 40,137 40,121 -0.06%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 7.10% 10.00% -3.31% -5.14% -4.25% -3.59% 0.64% -
ROE 15.43% 20.11% -5.93% -7.77% -5.37% -4.69% 1.21% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 217.16 248.56 210.23 177.58 154.02 161.45 235.67 -5.31%
EPS 15.42 24.84 -6.97 -9.13 -6.54 -5.80 1.52 369.28%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.236 1.1745 1.1756 1.2187 1.2369 1.2514 -13.89%
Adjusted Per Share Value based on latest NOSH - 40,111
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 217.09 248.47 210.35 177.67 154.12 161.62 235.82 -5.37%
EPS 15.42 24.85 -6.97 -9.14 -6.54 -5.81 1.52 369.28%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.9997 1.2355 1.1752 1.1762 1.2195 1.2382 1.2522 -13.95%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.97 0.84 1.04 1.05 1.27 1.25 1.39 -
P/RPS 0.45 0.34 0.49 0.59 0.82 0.77 0.59 -16.53%
P/EPS 6.29 3.38 -14.93 -11.50 -19.42 -21.55 91.58 -83.25%
EY 15.90 29.59 -6.70 -8.70 -5.15 -4.64 1.09 497.98%
DY 0.00 0.00 0.96 0.00 0.00 0.00 0.72 -
P/NAPS 0.97 0.68 0.89 0.89 1.04 1.01 1.11 -8.60%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 20/09/05 20/06/05 23/03/05 27/12/04 14/09/04 22/06/04 19/03/04 -
Price 0.68 0.73 0.99 1.06 0.93 1.10 1.39 -
P/RPS 0.31 0.29 0.47 0.60 0.60 0.68 0.59 -34.91%
P/EPS 4.41 2.94 -14.21 -11.61 -14.22 -18.97 91.58 -86.78%
EY 22.69 34.05 -7.04 -8.62 -7.03 -5.27 1.09 658.12%
DY 0.00 0.00 1.01 0.00 0.00 0.00 0.72 -
P/NAPS 0.68 0.59 0.84 0.90 0.76 0.89 1.11 -27.89%

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