[TECGUAN] YoY Annualized 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- 7.9%
YoY- 628.53%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 81,382 84,343 94,557 81,506 31,822 32,978 41,797 11.73%
PBT 2,689 -2,940 624 9,992 1,291 319 -6,819 -
Tax -601 145 -15 -849 -36 -119 6,819 -
NP 2,088 -2,795 609 9,143 1,255 200 0 -
-
NP to SH 2,088 -2,795 609 9,143 1,255 200 -6,928 -
-
Tax Rate 22.35% - 2.40% 8.50% 2.79% 37.30% - -
Total Cost 79,294 87,138 93,948 72,363 30,567 32,778 41,797 11.25%
-
Net Worth 44,358 47,120 50,208 53,066 43,964 42,800 42,852 0.57%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 401 401 401 199 199 200 - -
Div Payout % 19.21% 0.00% 65.88% 2.19% 15.92% 100.00% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 44,358 47,120 50,208 53,066 43,964 42,800 42,852 0.57%
NOSH 40,103 40,119 40,121 19,997 19,984 20,000 20,000 12.28%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 2.57% -3.31% 0.64% 11.22% 3.94% 0.61% 0.00% -
ROE 4.71% -5.93% 1.21% 17.23% 2.85% 0.47% -16.17% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 202.93 210.23 235.67 407.57 159.24 164.89 208.99 -0.48%
EPS 5.21 -6.97 1.52 22.86 6.28 1.00 -34.64 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.1061 1.1745 1.2514 2.6536 2.20 2.14 2.1426 -10.42%
Adjusted Per Share Value based on latest NOSH - 19,999
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 202.96 210.35 235.82 203.27 79.36 82.25 104.24 11.73%
EPS 5.21 -6.97 1.52 22.80 3.13 0.50 -17.28 -
DPS 1.00 1.00 1.00 0.50 0.50 0.50 0.00 -
NAPS 1.1063 1.1752 1.2522 1.3234 1.0965 1.0674 1.0687 0.57%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.79 1.04 1.39 1.94 1.37 1.58 2.36 -
P/RPS 0.39 0.49 0.59 0.48 0.86 0.96 1.13 -16.23%
P/EPS 15.17 -14.93 91.58 4.24 21.82 158.00 -6.81 -
EY 6.59 -6.70 1.09 23.57 4.58 0.63 -14.68 -
DY 1.27 0.96 0.72 0.52 0.73 0.63 0.00 -
P/NAPS 0.71 0.89 1.11 0.73 0.62 0.74 1.10 -7.03%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 23/03/06 23/03/05 19/03/04 31/03/03 28/03/02 02/05/01 30/03/00 -
Price 0.71 0.99 1.39 1.88 1.50 1.16 3.00 -
P/RPS 0.35 0.47 0.59 0.46 0.94 0.70 1.44 -20.98%
P/EPS 13.64 -14.21 91.58 4.11 23.89 116.00 -8.66 -
EY 7.33 -7.04 1.09 24.32 4.19 0.86 -11.55 -
DY 1.41 1.01 0.72 0.53 0.67 0.86 0.00 -
P/NAPS 0.64 0.84 1.11 0.71 0.68 0.54 1.40 -12.22%

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