[TECGUAN] YoY Cumulative 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- -255.87%
YoY- -466.08%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 133,598 128,852 122,142 46,437 107,773 59,373 49,255 18.07%
PBT -9,712 3,497 2,475 -4,716 1,676 1,932 -1,506 36.39%
Tax -1,571 -1,350 -1,299 -259 -317 -435 990 -
NP -11,283 2,147 1,176 -4,975 1,359 1,497 -516 67.14%
-
NP to SH -11,283 2,147 1,176 -4,975 1,359 1,497 -516 67.14%
-
Tax Rate - 38.60% 52.48% - 18.91% 22.52% - -
Total Cost 144,881 126,705 120,966 51,412 106,414 57,876 49,771 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 -25.56% 3.99% 2.51% -10.50% 2.11% 2.25% -1.11% -
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 333.19 321.08 304.32 115.84 268.84 147.94 123.14 18.02%
EPS -28.14 5.35 2.93 -12.41 3.39 3.73 -1.29 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 333.19 321.35 304.62 115.81 268.78 148.07 122.84 18.07%
EPS -28.14 5.35 2.93 -12.41 3.39 3.73 -1.29 67.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.3428 1.1668 1.1813 1.6033 1.6593 1.1606 -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 0.20 0.21 0.18 0.60 0.29 0.57 0.43 -11.96%
P/EPS -2.38 12.71 18.43 -5.64 22.71 22.79 -41.09 -37.77%
EY -42.00 7.87 5.43 -17.73 4.40 4.39 -2.43 60.72%
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 0.20 0.21 0.21 0.52 0.29 0.46 0.54 -15.24%
P/EPS -2.31 12.90 22.18 -4.83 23.01 18.23 -51.94 -40.44%
EY -43.29 7.75 4.51 -20.68 4.35 5.49 -1.93 67.85%
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