[TECGUAN] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
21-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -137.24%
YoY- -466.08%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 178,130 171,802 162,856 61,916 143,697 79,164 65,673 18.07%
PBT -12,949 4,662 3,300 -6,288 2,234 2,576 -2,008 36.39%
Tax -2,094 -1,800 -1,732 -345 -422 -580 1,320 -
NP -15,044 2,862 1,568 -6,633 1,812 1,996 -688 67.14%
-
NP to SH -15,044 2,862 1,568 -6,633 1,812 1,996 -688 67.14%
-
Tax Rate - 38.61% 52.48% - 18.89% 22.52% - -
Total Cost 193,174 168,940 161,288 68,549 141,885 77,168 66,361 19.47%
-
Net Worth 44,150 53,843 46,787 47,364 64,285 66,534 46,536 -0.87%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 44,150 53,843 46,787 47,364 64,285 66,534 46,536 -0.87%
NOSH 40,097 40,130 40,136 40,088 40,088 40,134 40,000 0.04%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -8.45% 1.67% 0.96% -10.71% 1.26% 2.52% -1.05% -
ROE -34.07% 5.32% 3.35% -14.00% 2.82% 3.00% -1.48% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 444.25 428.11 405.76 154.45 358.45 197.25 164.18 18.02%
EPS -37.52 7.13 3.91 -16.55 4.52 4.97 -1.72 67.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.3417 1.1657 1.1815 1.6036 1.6578 1.1634 -0.91%
Adjusted Per Share Value based on latest NOSH - 40,100
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 444.21 428.43 406.12 154.40 358.34 197.41 163.77 18.07%
EPS -37.52 7.14 3.91 -16.54 4.52 4.98 -1.72 67.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.101 1.3427 1.1667 1.1812 1.6031 1.6592 1.1605 -0.87%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.67 0.68 0.54 0.70 0.77 0.85 0.53 -
P/RPS 0.15 0.16 0.13 0.45 0.21 0.43 0.32 -11.85%
P/EPS -1.79 9.53 13.82 -4.23 17.04 17.09 -30.81 -37.73%
EY -56.00 10.49 7.23 -23.64 5.87 5.85 -3.25 60.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.46 0.59 0.48 0.51 0.46 4.81%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 26/12/12 23/12/11 27/12/10 21/12/09 23/12/08 21/12/07 26/12/06 -
Price 0.65 0.69 0.65 0.60 0.78 0.68 0.67 -
P/RPS 0.15 0.16 0.16 0.39 0.22 0.34 0.41 -15.41%
P/EPS -1.73 9.67 16.64 -3.63 17.26 13.67 -38.95 -40.46%
EY -57.72 10.34 6.01 -27.58 5.79 7.31 -2.57 67.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.56 0.51 0.49 0.41 0.58 0.28%

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