[TECGUAN] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
19-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -20.12%
YoY- 189.88%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 31,543 16,295 81,382 62,706 43,523 24,907 84,343 -48.18%
PBT -321 -49 2,689 3,156 4,061 3,210 -2,940 -77.24%
Tax 632 268 -601 -686 -969 -719 145 167.54%
NP 311 219 2,088 2,470 3,092 2,491 -2,795 -
-
NP to SH 311 219 2,088 2,470 3,092 2,491 -2,795 -
-
Tax Rate - - 22.35% 21.74% 23.86% 22.40% - -
Total Cost 31,232 16,076 79,294 60,236 40,431 22,416 87,138 -49.63%
-
Net Worth 44,409 44,261 44,358 50,618 40,084 49,540 47,120 -3.88%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 401 - - - 401 -
Div Payout % - - 19.21% - - - 0.00% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 44,409 44,261 44,358 50,618 40,084 49,540 47,120 -3.88%
NOSH 39,871 39,818 40,103 40,090 40,084 40,081 40,119 -0.41%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 0.99% 1.34% 2.57% 3.94% 7.10% 10.00% -3.31% -
ROE 0.70% 0.49% 4.71% 4.88% 7.71% 5.03% -5.93% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 79.11 40.92 202.93 156.41 108.58 62.14 210.23 -47.97%
EPS 0.78 0.55 5.21 6.16 7.71 6.21 -6.97 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.1138 1.1116 1.1061 1.2626 1.00 1.236 1.1745 -3.48%
Adjusted Per Share Value based on latest NOSH - 39,850
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 78.67 40.64 202.96 156.39 108.54 62.12 210.35 -48.18%
EPS 0.78 0.55 5.21 6.16 7.71 6.21 -6.97 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.1075 1.1039 1.1063 1.2624 0.9997 1.2355 1.1752 -3.88%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.66 0.72 0.79 0.95 0.97 0.84 1.04 -
P/RPS 0.83 1.76 0.39 0.61 0.89 1.35 0.49 42.23%
P/EPS 84.62 130.91 15.17 15.42 12.57 13.52 -14.93 -
EY 1.18 0.76 6.59 6.49 7.95 7.40 -6.70 -
DY 0.00 0.00 1.27 0.00 0.00 0.00 0.96 -
P/NAPS 0.59 0.65 0.71 0.75 0.97 0.68 0.89 -24.02%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 25/09/06 27/06/06 23/03/06 19/12/05 20/09/05 20/06/05 23/03/05 -
Price 0.50 0.78 0.71 0.90 0.68 0.73 0.99 -
P/RPS 0.63 1.91 0.35 0.58 0.63 1.17 0.47 21.63%
P/EPS 64.10 141.82 13.64 14.61 8.82 11.75 -14.21 -
EY 1.56 0.71 7.33 6.85 11.34 8.51 -7.04 -
DY 0.00 0.00 1.41 0.00 0.00 0.00 1.01 -
P/NAPS 0.45 0.70 0.64 0.71 0.68 0.59 0.84 -34.11%

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