[TECGUAN] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
19-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -46.74%
YoY- 189.88%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 143,697 79,164 65,673 83,608 71,238 84,832 66,250 13.76%
PBT 2,234 2,576 -2,008 4,208 -3,806 1,013 8,952 -20.63%
Tax -422 -580 1,320 -914 142 -82 -478 -2.05%
NP 1,812 1,996 -688 3,293 -3,664 930 8,473 -22.65%
-
NP to SH 1,812 1,996 -688 3,293 -3,664 930 8,473 -22.65%
-
Tax Rate 18.89% 22.52% - 21.72% - 8.09% 5.34% -
Total Cost 141,885 77,168 66,361 80,314 74,902 83,901 57,777 16.13%
-
Net Worth 64,285 66,534 46,536 50,618 47,161 53,565 50,274 4.17%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 64,285 66,534 46,536 50,618 47,161 53,565 50,274 4.17%
NOSH 40,088 40,134 40,000 40,090 40,116 40,114 19,996 12.27%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 1.26% 2.52% -1.05% 3.94% -5.14% 1.10% 12.79% -
ROE 2.82% 3.00% -1.48% 6.51% -7.77% 1.74% 16.85% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 358.45 197.25 164.18 208.55 177.58 211.47 331.31 1.31%
EPS 4.52 4.97 -1.72 8.21 -9.13 2.32 42.37 -31.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6036 1.6578 1.1634 1.2626 1.1756 1.3353 2.5141 -7.21%
Adjusted Per Share Value based on latest NOSH - 39,850
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 358.37 197.43 163.79 208.51 177.67 211.57 165.23 13.75%
EPS 4.52 4.98 -1.72 8.21 -9.14 2.32 21.13 -22.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6033 1.6593 1.1606 1.2624 1.1762 1.3359 1.2538 4.17%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.77 0.85 0.53 0.95 1.05 1.36 2.35 -
P/RPS 0.21 0.43 0.32 0.46 0.59 0.64 0.71 -18.35%
P/EPS 17.04 17.09 -30.81 11.56 -11.50 58.62 5.55 20.53%
EY 5.87 5.85 -3.25 8.65 -8.70 1.71 18.03 -17.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.46 0.75 0.89 1.02 0.93 -10.42%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 23/12/08 21/12/07 26/12/06 19/12/05 27/12/04 23/12/03 23/12/02 -
Price 0.78 0.68 0.67 0.90 1.06 1.33 1.76 -
P/RPS 0.22 0.34 0.41 0.43 0.60 0.63 0.53 -13.61%
P/EPS 17.26 13.67 -38.95 10.96 -11.61 57.33 4.15 26.78%
EY 5.79 7.31 -2.57 9.13 -8.62 1.74 24.08 -21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.58 0.71 0.90 1.00 0.70 -5.76%

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