[TECGUAN] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 53.37%
YoY- 146.41%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 127,919 82,225 202,257 139,991 94,115 53,561 169,372 -17.10%
PBT 3,017 5,330 8,665 6,840 3,630 2,255 -25,586 -
Tax -1,111 -1,559 -1,751 -1,604 -216 -103 -1,610 -21.96%
NP 1,906 3,771 6,914 5,236 3,414 2,152 -27,196 -
-
NP to SH 1,906 3,771 6,914 5,236 3,414 2,152 12,084 -70.90%
-
Tax Rate 36.82% 29.25% 20.21% 23.45% 5.95% 4.57% - -
Total Cost 126,013 78,454 195,343 134,755 90,701 51,409 196,568 -25.71%
-
Net Worth 79,055 80,919 77,058 75,378 73,557 72,294 30,001 91.11%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 79,055 80,919 77,058 75,378 73,557 72,294 30,001 91.11%
NOSH 40,097 40,097 40,097 40,097 40,097 40,097 40,097 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 1.49% 4.59% 3.42% 3.74% 3.63% 4.02% -16.06% -
ROE 2.41% 4.66% 8.97% 6.95% 4.64% 2.98% 40.28% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 319.02 205.07 504.42 349.13 234.72 133.58 950.58 -51.80%
EPS 4.75 9.40 17.24 13.06 8.51 5.37 -67.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9716 2.0181 1.9218 1.8799 1.8345 1.803 1.6838 11.12%
Adjusted Per Share Value based on latest NOSH - 40,097
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 319.02 205.07 504.42 349.13 234.72 133.58 950.58 -51.80%
EPS 4.75 9.40 17.24 13.06 8.51 5.37 -67.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9716 2.0181 1.9218 1.8799 1.8345 1.803 1.6838 11.12%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.47 0.93 0.80 0.845 0.68 0.62 0.64 -
P/RPS 0.46 0.45 0.16 0.24 0.29 0.46 0.07 252.04%
P/EPS 30.92 9.89 4.64 6.47 7.99 11.55 -0.46 -
EY 3.23 10.11 21.55 15.45 12.52 8.66 -215.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.46 0.42 0.45 0.37 0.34 0.37 60.37%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 26/03/14 27/12/13 27/09/13 27/06/13 26/03/13 -
Price 1.50 1.14 0.81 0.90 0.90 0.70 0.66 -
P/RPS 0.47 0.56 0.16 0.26 0.38 0.52 0.07 257.14%
P/EPS 31.56 12.12 4.70 6.89 10.57 13.04 -0.48 -
EY 3.17 8.25 21.29 14.51 9.46 7.67 -208.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.42 0.48 0.49 0.39 0.38 58.94%

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