[TECGUAN] QoQ Quarter Result on 31-Jan-2003 [#4]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 42.17%
YoY- 2834.74%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 21,060 22,873 19,691 31,818 17,391 17,902 14,396 28.77%
PBT -880 1,280 360 3,278 2,320 2,871 1,523 -
Tax 275 -168 -169 -490 -359 0 0 -
NP -605 1,112 191 2,788 1,961 2,871 1,523 -
-
NP to SH -605 1,112 191 2,788 1,961 2,871 1,523 -
-
Tax Rate - 13.12% 46.94% 14.95% 15.47% 0.00% 0.00% -
Total Cost 21,665 21,761 19,500 29,030 15,430 15,031 12,873 41.35%
-
Net Worth 53,500 54,344 52,986 39,999 50,307 48,383 45,570 11.25%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - 199 - - - -
Div Payout % - - - 7.17% - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 53,500 54,344 52,986 39,999 50,307 48,383 45,570 11.25%
NOSH 40,066 40,000 19,895 19,999 20,010 19,993 19,986 58.78%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin -2.87% 4.86% 0.97% 8.76% 11.28% 16.04% 10.58% -
ROE -1.13% 2.05% 0.36% 6.97% 3.90% 5.93% 3.34% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 52.56 57.18 98.97 159.09 86.91 89.54 72.03 -18.90%
EPS -1.51 2.78 0.96 6.97 9.80 14.36 7.62 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.3353 1.3586 2.6632 2.00 2.5141 2.42 2.28 -29.93%
Adjusted Per Share Value based on latest NOSH - 19,999
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 52.55 57.07 49.13 79.39 43.39 44.67 35.92 28.78%
EPS -1.51 2.77 0.48 6.96 4.89 7.16 3.80 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.3349 1.3559 1.322 0.998 1.2552 1.2072 1.137 11.25%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.36 1.36 1.88 1.94 2.35 1.75 1.65 -
P/RPS 2.59 2.38 1.90 1.22 2.70 1.95 2.29 8.52%
P/EPS -90.07 48.92 195.83 13.92 23.98 12.19 21.65 -
EY -1.11 2.04 0.51 7.19 4.17 8.21 4.62 -
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 0.71 0.97 0.93 0.72 0.72 26.05%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 23/12/03 29/09/03 27/06/03 31/03/03 23/12/02 27/09/02 26/06/02 -
Price 1.33 1.34 1.19 1.88 1.76 1.88 1.65 -
P/RPS 2.53 2.34 1.20 1.18 2.03 2.10 2.29 6.85%
P/EPS -88.08 48.20 123.96 13.49 17.96 13.09 21.65 -
EY -1.14 2.07 0.81 7.41 5.57 7.64 4.62 -
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 0.45 0.94 0.70 0.78 0.72 24.40%

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