[TECGUAN] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
26-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -128.56%
YoY- -232.98%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 180,427 179,980 169,372 209,965 169,500 193,691 205,218 -8.23%
PBT -18,273 -22,104 -25,586 -6,610 -2,679 -6 6,600 -
Tax -1,611 -1,572 -1,610 -3,042 -1,544 -1,609 -2,821 -31.19%
NP -19,884 -23,676 -27,196 -9,652 -4,223 -1,615 3,779 -
-
NP to SH 19,396 15,604 12,084 -9,652 -4,223 -1,615 3,779 197.84%
-
Tax Rate - - - - - - 42.74% -
Total Cost 200,311 203,656 196,568 219,617 173,723 195,306 201,439 -0.37%
-
Net Worth 73,557 72,294 67,515 44,150 51,536 54,066 55,488 20.69%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 73,557 72,294 67,515 44,150 51,536 54,066 55,488 20.69%
NOSH 40,097 40,097 40,097 40,097 40,097 40,097 40,097 0.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -11.02% -13.15% -16.06% -4.60% -2.49% -0.83% 1.84% -
ROE 26.37% 21.58% 17.90% -21.86% -8.19% -2.99% 6.81% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 449.98 448.86 422.41 523.64 422.72 483.06 511.30 -8.17%
EPS 48.37 38.92 30.14 -24.07 -10.53 -4.03 9.42 197.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8345 1.803 1.6838 1.1011 1.2853 1.3484 1.3825 20.77%
Adjusted Per Share Value based on latest NOSH - 40,097
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 449.98 448.86 422.41 523.64 422.72 483.06 511.80 -8.23%
EPS 48.37 38.92 30.14 -24.07 -10.53 -4.03 9.42 197.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8345 1.803 1.6838 1.1011 1.2853 1.3484 1.3839 20.69%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.68 0.62 0.64 0.67 0.68 0.73 0.68 -
P/RPS 0.15 0.14 0.15 0.13 0.16 0.15 0.13 10.01%
P/EPS 1.41 1.59 2.12 -2.78 -6.46 -18.12 7.22 -66.37%
EY 71.14 62.77 47.09 -35.93 -15.49 -5.52 13.85 197.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.38 0.61 0.53 0.54 0.49 -17.09%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 27/06/13 26/03/13 26/12/12 26/09/12 22/06/12 26/03/12 -
Price 0.90 0.70 0.66 0.65 0.66 0.59 0.72 -
P/RPS 0.20 0.16 0.16 0.12 0.16 0.12 0.14 26.87%
P/EPS 1.86 1.80 2.19 -2.70 -6.27 -14.65 7.65 -61.07%
EY 53.75 55.59 45.66 -37.03 -15.96 -6.83 13.08 156.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.39 0.59 0.51 0.44 0.52 -3.88%

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