[TECGUAN] YoY Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -76.67%
YoY- 123.64%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 186,654 178,130 171,802 162,856 61,916 143,697 79,164 15.35%
PBT 9,120 -12,949 4,662 3,300 -6,288 2,234 2,576 23.43%
Tax -2,138 -2,094 -1,800 -1,732 -345 -422 -580 24.26%
NP 6,981 -15,044 2,862 1,568 -6,633 1,812 1,996 23.18%
-
NP to SH 6,981 -15,044 2,862 1,568 -6,633 1,812 1,996 23.18%
-
Tax Rate 23.44% - 38.61% 52.48% - 18.89% 22.52% -
Total Cost 179,673 193,174 168,940 161,288 68,549 141,885 77,168 15.11%
-
Net Worth 75,378 44,150 53,843 46,787 47,364 64,285 66,534 2.09%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 75,378 44,150 53,843 46,787 47,364 64,285 66,534 2.09%
NOSH 40,097 40,097 40,130 40,136 40,088 40,088 40,134 -0.01%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 3.74% -8.45% 1.67% 0.96% -10.71% 1.26% 2.52% -
ROE 9.26% -34.07% 5.32% 3.35% -14.00% 2.82% 3.00% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 465.51 444.25 428.11 405.76 154.45 358.45 197.25 15.37%
EPS 17.41 -37.52 7.13 3.91 -16.55 4.52 4.97 23.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8799 1.1011 1.3417 1.1657 1.1815 1.6036 1.6578 2.11%
Adjusted Per Share Value based on latest NOSH - 40,094
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 465.51 444.25 428.47 406.16 154.42 358.37 197.43 15.35%
EPS 17.41 -37.52 7.14 3.91 -16.54 4.52 4.98 23.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8799 1.1011 1.3428 1.1668 1.1813 1.6033 1.6593 2.10%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.845 0.67 0.68 0.54 0.70 0.77 0.85 -
P/RPS 0.18 0.15 0.16 0.13 0.45 0.21 0.43 -13.49%
P/EPS 4.85 -1.79 9.53 13.82 -4.23 17.04 17.09 -18.91%
EY 20.60 -56.00 10.49 7.23 -23.64 5.87 5.85 23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.51 0.46 0.59 0.48 0.51 -2.06%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 27/12/13 26/12/12 23/12/11 27/12/10 21/12/09 23/12/08 21/12/07 -
Price 0.90 0.65 0.69 0.65 0.60 0.78 0.68 -
P/RPS 0.19 0.15 0.16 0.16 0.39 0.22 0.34 -9.23%
P/EPS 5.17 -1.73 9.67 16.64 -3.63 17.26 13.67 -14.94%
EY 19.35 -57.72 10.34 6.01 -27.58 5.79 7.31 17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.51 0.56 0.51 0.49 0.41 2.65%

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