[TECGUAN] QoQ Annualized Quarter Result on 31-Oct-2014 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- -213.71%
YoY- -162.09%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 240,590 216,820 264,052 255,676 255,838 328,900 202,257 12.30%
PBT 16,670 16,296 -710 -3,609 6,034 21,320 8,665 54.86%
Tax -5,814 -4,928 -1,506 -725 -2,222 -6,236 -1,751 123.05%
NP 10,856 11,368 -2,216 -4,334 3,812 15,084 6,914 35.20%
-
NP to SH 10,856 11,368 -2,216 -4,334 3,812 15,084 6,914 35.20%
-
Tax Rate 34.88% 30.24% - - 36.82% 29.25% 20.21% -
Total Cost 229,734 205,452 266,268 260,010 252,026 313,816 195,343 11.45%
-
Net Worth 80,522 77,936 74,933 73,898 79,055 80,919 77,058 2.98%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 80,522 77,936 74,933 73,898 79,055 80,919 77,058 2.98%
NOSH 40,097 40,097 40,097 40,097 40,097 40,097 40,097 0.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 4.51% 5.24% -0.84% -1.70% 1.49% 4.59% 3.42% -
ROE 13.48% 14.59% -2.96% -5.87% 4.82% 18.64% 8.97% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 600.02 540.74 658.53 637.64 638.05 820.26 504.42 12.30%
EPS 27.08 28.36 -5.53 -10.81 9.50 37.60 17.24 35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0082 1.9437 1.8688 1.843 1.9716 2.0181 1.9218 2.98%
Adjusted Per Share Value based on latest NOSH - 40,097
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 599.97 540.69 658.48 637.59 637.99 820.19 504.38 12.30%
EPS 27.07 28.35 -5.53 -10.81 9.51 37.62 17.24 35.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.008 1.9435 1.8686 1.8428 1.9714 2.0179 1.9216 2.98%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.78 0.87 0.85 1.13 1.47 0.93 0.80 -
P/RPS 0.13 0.16 0.13 0.18 0.23 0.11 0.16 -12.96%
P/EPS 2.88 3.07 -15.38 -10.45 15.46 2.47 4.64 -27.29%
EY 34.71 32.59 -6.50 -9.57 6.47 40.45 21.55 37.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.45 0.61 0.75 0.46 0.42 -4.83%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 25/09/15 26/06/15 26/03/15 18/12/14 26/09/14 27/06/14 26/03/14 -
Price 0.70 0.90 0.83 0.99 1.50 1.14 0.81 -
P/RPS 0.12 0.17 0.13 0.16 0.24 0.14 0.16 -17.49%
P/EPS 2.59 3.17 -15.02 -9.16 15.78 3.03 4.70 -32.85%
EY 38.68 31.50 -6.66 -10.92 6.34 33.00 21.29 49.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.44 0.54 0.76 0.56 0.42 -11.47%

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