[TECGUAN] YoY Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
26-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -92.97%
YoY- -625.52%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 225,044 255,676 186,654 178,130 171,802 162,856 61,916 23.98%
PBT 14,493 -3,609 9,120 -12,949 4,662 3,300 -6,288 -
Tax -4,266 -725 -2,138 -2,094 -1,800 -1,732 -345 52.03%
NP 10,226 -4,334 6,981 -15,044 2,862 1,568 -6,633 -
-
NP to SH 10,226 -4,334 6,981 -15,044 2,862 1,568 -6,633 -
-
Tax Rate 29.43% - 23.44% - 38.61% 52.48% - -
Total Cost 214,817 260,010 179,673 193,174 168,940 161,288 68,549 20.95%
-
Net Worth 82,764 73,898 75,378 44,150 53,843 46,787 47,364 9.74%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 82,764 73,898 75,378 44,150 53,843 46,787 47,364 9.74%
NOSH 40,097 40,097 40,097 40,097 40,130 40,136 40,088 0.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 4.54% -1.70% 3.74% -8.45% 1.67% 0.96% -10.71% -
ROE 12.36% -5.87% 9.26% -34.07% 5.32% 3.35% -14.00% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 561.25 637.64 465.51 444.25 428.11 405.76 154.45 23.98%
EPS 25.51 -10.81 17.41 -37.52 7.13 3.91 -16.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0641 1.843 1.8799 1.1011 1.3417 1.1657 1.1815 9.73%
Adjusted Per Share Value based on latest NOSH - 40,097
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 561.25 637.64 465.51 444.25 428.47 406.16 154.42 23.98%
EPS 25.51 -10.81 17.41 -37.52 7.14 3.91 -16.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0641 1.843 1.8799 1.1011 1.3428 1.1668 1.1813 9.74%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.62 1.13 0.845 0.67 0.68 0.54 0.70 -
P/RPS 0.29 0.18 0.18 0.15 0.16 0.13 0.45 -7.05%
P/EPS 6.35 -10.45 4.85 -1.79 9.53 13.82 -4.23 -
EY 15.74 -9.57 20.60 -56.00 10.49 7.23 -23.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.45 0.61 0.51 0.46 0.59 4.76%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/12/15 18/12/14 27/12/13 26/12/12 23/12/11 27/12/10 21/12/09 -
Price 1.77 0.99 0.90 0.65 0.69 0.65 0.60 -
P/RPS 0.32 0.16 0.19 0.15 0.16 0.16 0.39 -3.24%
P/EPS 6.94 -9.16 5.17 -1.73 9.67 16.64 -3.63 -
EY 14.41 -10.92 19.35 -57.72 10.34 6.01 -27.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.54 0.48 0.59 0.51 0.56 0.51 9.09%

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