[TECGUAN] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
20-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 615.47%
YoY- 199.15%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 72,769 81,381 93,620 96,967 93,049 84,343 84,362 -9.40%
PBT -78 3,181 3,563 2,361 771 -2,941 -2,992 -91.26%
Tax 380 -607 -759 -372 -493 146 155 82.11%
NP 302 2,574 2,804 1,989 278 -2,795 -2,837 -
-
NP to SH 302 2,574 2,804 1,989 278 -2,795 -2,837 -
-
Tax Rate - 19.08% 21.30% 15.76% 63.94% - - -
Total Cost 72,467 78,807 90,816 94,978 92,771 87,138 87,199 -11.63%
-
Net Worth 44,261 49,066 50,315 40,090 49,540 40,555 47,155 -4.14%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 388 388 - 401 401 401 811 -38.91%
Div Payout % 128.77% 15.11% - 20.17% 144.29% 0.00% 0.00% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 44,261 49,066 50,315 40,090 49,540 40,555 47,155 -4.14%
NOSH 39,818 38,888 39,850 40,090 40,081 40,555 40,111 -0.48%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 0.42% 3.16% 3.00% 2.05% 0.30% -3.31% -3.36% -
ROE 0.68% 5.25% 5.57% 4.96% 0.56% -6.89% -6.02% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 182.75 209.27 234.93 241.87 232.15 207.97 210.32 -8.96%
EPS 0.76 6.62 7.04 4.96 0.69 -6.89 -7.07 -
DPS 0.98 1.00 0.00 1.00 1.00 1.00 2.02 -38.33%
NAPS 1.1116 1.2617 1.2626 1.00 1.236 1.00 1.1756 -3.67%
Adjusted Per Share Value based on latest NOSH - 40,090
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 181.48 202.96 233.48 241.83 232.06 210.35 210.39 -9.40%
EPS 0.75 6.42 6.99 4.96 0.69 -6.97 -7.08 -
DPS 0.97 0.97 0.00 1.00 1.00 1.00 2.02 -38.76%
NAPS 1.1039 1.2237 1.2548 0.9998 1.2355 1.0114 1.176 -4.14%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.72 0.79 0.95 0.97 0.84 1.04 1.05 -
P/RPS 0.39 0.38 0.40 0.40 0.36 0.50 0.50 -15.30%
P/EPS 94.93 11.94 13.50 19.55 121.11 -15.09 -14.85 -
EY 1.05 8.38 7.41 5.11 0.83 -6.63 -6.74 -
DY 1.36 1.27 0.00 1.03 1.19 0.96 1.93 -20.86%
P/NAPS 0.65 0.63 0.75 0.97 0.68 1.04 0.89 -18.94%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 23/03/06 19/12/05 20/09/05 20/06/05 23/03/05 27/12/04 -
Price 0.78 0.71 0.90 0.68 0.73 0.99 1.06 -
P/RPS 0.43 0.34 0.38 0.28 0.31 0.48 0.50 -9.59%
P/EPS 102.84 10.73 12.79 13.71 105.25 -14.36 -14.99 -
EY 0.97 9.32 7.82 7.30 0.95 -6.96 -6.67 -
DY 1.25 1.41 0.00 1.47 1.37 1.01 1.91 -24.67%
P/NAPS 0.70 0.56 0.71 0.68 0.59 0.99 0.90 -15.46%

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