[TECGUAN] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 241.1%
YoY- -70.35%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 63,086 87,046 61,798 85,128 64,594 32,774 30,706 12.74%
PBT -642 8,122 -1,498 3,280 8,790 1,724 1,676 -
Tax 1,264 -1,938 -1,126 -674 0 -34 -168 -
NP 622 6,184 -2,624 2,606 8,790 1,690 1,508 -13.71%
-
NP to SH 622 6,184 -2,624 2,606 8,790 1,690 1,508 -13.71%
-
Tax Rate - 23.86% - 20.55% 0.00% 1.97% 10.02% -
Total Cost 62,464 80,862 64,422 82,522 55,804 31,084 29,198 13.50%
-
Net Worth 44,409 40,084 48,897 54,302 48,388 43,766 43,460 0.36%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 44,409 40,084 48,897 54,302 48,388 43,766 43,460 0.36%
NOSH 39,871 40,084 40,122 39,969 19,995 19,976 20,000 12.17%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 0.99% 7.10% -4.25% 3.06% 13.61% 5.16% 4.91% -
ROE 1.40% 15.43% -5.37% 4.80% 18.17% 3.86% 3.47% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 158.22 217.16 154.02 212.98 323.04 164.06 153.53 0.50%
EPS 1.56 15.42 -6.54 6.52 43.96 8.46 7.54 -23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1138 1.00 1.2187 1.3586 2.42 2.1909 2.173 -10.53%
Adjusted Per Share Value based on latest NOSH - 40,000
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 157.33 217.09 154.12 212.31 161.09 81.74 76.58 12.74%
EPS 1.55 15.42 -6.54 6.50 21.92 4.21 3.76 -13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1075 0.9997 1.2195 1.3543 1.2068 1.0915 1.0839 0.35%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.66 0.97 1.27 1.36 1.75 1.26 2.30 -
P/RPS 0.42 0.45 0.82 0.64 0.54 0.77 1.50 -19.10%
P/EPS 42.31 6.29 -19.42 20.86 3.98 14.89 30.50 5.60%
EY 2.36 15.90 -5.15 4.79 25.12 6.71 3.28 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.97 1.04 1.00 0.72 0.58 1.06 -9.29%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/06 20/09/05 14/09/04 29/09/03 27/09/02 26/09/01 29/09/00 -
Price 0.50 0.68 0.93 1.34 1.88 1.15 1.87 -
P/RPS 0.32 0.31 0.60 0.63 0.58 0.70 1.22 -19.98%
P/EPS 32.05 4.41 -14.22 20.55 4.28 13.59 24.80 4.36%
EY 3.12 22.69 -7.03 4.87 23.38 7.36 4.03 -4.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.68 0.76 0.99 0.78 0.52 0.86 -10.22%

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