[TECGUAN] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -35.96%
YoY- 51.92%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 205,219 128,852 118,779 54,480 166,811 122,142 102,167 58.99%
PBT 6,601 3,497 5,596 5,379 8,118 2,475 4,595 27.23%
Tax -2,821 -1,350 -1,491 -1,353 -1,831 -1,299 -1,235 73.18%
NP 3,780 2,147 4,105 4,026 6,287 1,176 3,360 8.14%
-
NP to SH 3,780 2,147 4,105 4,026 6,287 1,176 3,360 8.14%
-
Tax Rate 42.74% 38.60% 26.64% 25.15% 22.55% 52.48% 26.88% -
Total Cost 201,439 126,705 114,674 50,454 160,524 120,966 98,807 60.57%
-
Net Worth 55,441 53,843 55,746 55,133 51,651 46,787 48,920 8.67%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 55,441 53,843 55,746 55,133 51,651 46,787 48,920 8.67%
NOSH 40,102 40,130 40,087 39,704 40,095 40,136 40,095 0.01%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 1.84% 1.67% 3.46% 7.39% 3.77% 0.96% 3.29% -
ROE 6.82% 3.99% 7.36% 7.30% 12.17% 2.51% 6.87% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 511.74 321.08 296.30 137.21 416.03 304.32 254.81 58.97%
EPS 9.43 5.35 10.24 10.14 15.68 2.93 8.38 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3825 1.3417 1.3906 1.3886 1.2882 1.1657 1.2201 8.66%
Adjusted Per Share Value based on latest NOSH - 40,099
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 511.81 321.35 296.23 135.87 416.02 304.62 254.80 58.99%
EPS 9.43 5.35 10.24 10.04 15.68 2.93 8.38 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3827 1.3428 1.3903 1.375 1.2882 1.1668 1.2201 8.67%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.68 0.68 0.85 0.70 0.55 0.54 0.60 -
P/RPS 0.13 0.21 0.29 0.51 0.13 0.18 0.24 -33.47%
P/EPS 7.21 12.71 8.30 6.90 3.51 18.43 7.16 0.46%
EY 13.86 7.87 12.05 14.49 28.51 5.43 13.97 -0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.61 0.50 0.43 0.46 0.49 0.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 26/03/12 23/12/11 26/09/11 27/06/11 23/03/11 27/12/10 23/09/10 -
Price 0.72 0.69 0.78 0.70 0.58 0.65 0.58 -
P/RPS 0.14 0.21 0.26 0.51 0.14 0.21 0.23 -28.11%
P/EPS 7.64 12.90 7.62 6.90 3.70 22.18 6.92 6.80%
EY 13.09 7.75 13.13 14.49 27.03 4.51 14.45 -6.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.56 0.50 0.45 0.56 0.48 5.46%

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