[TGUAN] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 74.64%
YoY- -51.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 136,932 518,215 379,564 242,049 115,465 469,514 345,951 -46.06%
PBT 3,292 16,014 12,762 7,372 3,638 26,904 20,527 -70.44%
Tax -255 -4,032 -1,635 -1,553 -306 -5,332 -1,646 -71.12%
NP 3,037 11,982 11,127 5,819 3,332 21,572 18,881 -70.39%
-
NP to SH 3,037 12,008 11,137 5,819 3,332 21,572 18,881 -70.39%
-
Tax Rate 7.75% 25.18% 12.81% 21.07% 8.41% 19.82% 8.02% -
Total Cost 133,895 506,233 368,437 236,230 112,133 447,942 327,070 -44.83%
-
Net Worth 187,053 184,094 182,987 180,988 177,636 176,785 174,609 4.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,155 - - - - - -
Div Payout % - 26.28% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 187,053 184,094 182,987 180,988 177,636 176,785 174,609 4.69%
NOSH 105,086 105,196 105,165 105,226 105,110 105,229 105,186 -0.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.22% 2.31% 2.93% 2.40% 2.89% 4.59% 5.46% -
ROE 1.62% 6.52% 6.09% 3.22% 1.88% 12.20% 10.81% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 130.30 492.61 360.92 230.03 109.85 446.18 328.89 -46.02%
EPS 2.89 11.41 10.59 5.53 3.17 20.50 17.95 -70.37%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.75 1.74 1.72 1.69 1.68 1.66 4.75%
Adjusted Per Share Value based on latest NOSH - 105,381
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.86 128.13 93.85 59.85 28.55 116.09 85.54 -46.05%
EPS 0.75 2.97 2.75 1.44 0.82 5.33 4.67 -70.42%
DPS 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.4552 0.4524 0.4475 0.4392 0.4371 0.4317 4.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.98 0.98 1.17 1.44 1.43 1.43 1.43 -
P/RPS 0.75 0.20 0.32 0.63 1.30 0.32 0.43 44.84%
P/EPS 33.91 8.59 11.05 26.04 45.11 6.98 7.97 162.33%
EY 2.95 11.65 9.05 3.84 2.22 14.34 12.55 -61.87%
DY 0.00 3.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.67 0.84 0.85 0.85 0.86 -25.75%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 23/11/07 30/08/07 31/05/07 28/02/07 17/11/06 -
Price 0.87 0.82 1.00 1.19 1.31 1.56 1.55 -
P/RPS 0.67 0.17 0.28 0.52 1.19 0.35 0.47 26.63%
P/EPS 30.10 7.18 9.44 21.52 41.32 7.61 8.64 129.63%
EY 3.32 13.92 10.59 4.65 2.42 13.14 11.58 -56.48%
DY 0.00 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.57 0.69 0.78 0.93 0.93 -34.74%

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