[TECGUAN] QoQ Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -65.0%
YoY- 123.64%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 118,779 54,480 166,811 122,142 102,167 55,699 83,727 26.33%
PBT 5,596 5,379 8,118 2,475 4,595 3,150 -3,473 -
Tax -1,491 -1,353 -1,831 -1,299 -1,235 -500 -785 53.54%
NP 4,105 4,026 6,287 1,176 3,360 2,650 -4,258 -
-
NP to SH 4,105 4,026 6,287 1,176 3,360 2,650 -4,258 -
-
Tax Rate 26.64% 25.15% 22.55% 52.48% 26.88% 15.87% - -
Total Cost 114,674 50,454 160,524 120,966 98,807 53,049 87,985 19.37%
-
Net Worth 55,746 55,133 51,651 46,787 48,920 48,205 48,397 9.91%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 55,746 55,133 51,651 46,787 48,920 48,205 48,397 9.91%
NOSH 40,087 39,704 40,095 40,136 40,095 40,090 40,094 -0.01%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 3.46% 7.39% 3.77% 0.96% 3.29% 4.76% -5.09% -
ROE 7.36% 7.30% 12.17% 2.51% 6.87% 5.50% -8.80% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 296.30 137.21 416.03 304.32 254.81 138.93 208.83 26.34%
EPS 10.24 10.14 15.68 2.93 8.38 6.61 -10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3906 1.3886 1.2882 1.1657 1.2201 1.2024 1.2071 9.92%
Adjusted Per Share Value based on latest NOSH - 40,094
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 296.20 135.86 415.98 304.59 254.78 138.90 208.79 26.33%
EPS 10.24 10.04 15.68 2.93 8.38 6.61 -10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3902 1.3749 1.2881 1.1667 1.2199 1.2021 1.2069 9.91%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.85 0.70 0.55 0.54 0.60 0.55 0.60 -
P/RPS 0.29 0.51 0.13 0.18 0.24 0.40 0.29 0.00%
P/EPS 8.30 6.90 3.51 18.43 7.16 8.32 -5.65 -
EY 12.05 14.49 28.51 5.43 13.97 12.02 -17.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.43 0.46 0.49 0.46 0.50 14.21%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 27/06/11 23/03/11 27/12/10 23/09/10 25/06/10 23/03/10 -
Price 0.78 0.70 0.58 0.65 0.58 0.60 0.50 -
P/RPS 0.26 0.51 0.14 0.21 0.23 0.43 0.24 5.49%
P/EPS 7.62 6.90 3.70 22.18 6.92 9.08 -4.71 -
EY 13.13 14.49 27.03 4.51 14.45 11.02 -21.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.45 0.56 0.48 0.50 0.41 23.17%

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