[TGUAN] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 12.14%
YoY- -5.72%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 126,584 113,271 90,625 78,633 57,462 39,458 33,836 24.58%
PBT 3,734 7,331 7,282 6,940 7,319 3,101 2,244 8.85%
Tax -1,247 -561 -667 -510 -499 -287 -399 20.90%
NP 2,487 6,770 6,615 6,430 6,820 2,814 1,845 5.10%
-
NP to SH 2,487 6,770 6,615 6,430 6,820 2,814 1,845 5.10%
-
Tax Rate 33.40% 7.65% 9.16% 7.35% 6.82% 9.26% 17.78% -
Total Cost 124,097 106,501 84,010 72,203 50,642 36,644 31,991 25.33%
-
Net Worth 181,255 172,403 150,388 118,343 95,696 86,583 79,183 14.79%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 181,255 172,403 150,388 118,343 95,696 86,583 79,183 14.79%
NOSH 105,381 105,124 105,166 65,746 63,797 63,809 27,619 24.99%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.96% 5.98% 7.30% 8.18% 11.87% 7.13% 5.45% -
ROE 1.37% 3.93% 4.40% 5.43% 7.13% 3.25% 2.33% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 120.12 107.75 86.17 119.60 90.07 61.84 122.51 -0.32%
EPS 2.36 6.44 6.29 9.78 10.69 4.41 6.68 -15.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.64 1.43 1.80 1.50 1.3569 2.8669 -8.15%
Adjusted Per Share Value based on latest NOSH - 65,746
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 31.30 28.01 22.41 19.44 14.21 9.76 8.37 24.57%
EPS 0.61 1.67 1.64 1.59 1.69 0.70 0.46 4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4482 0.4263 0.3718 0.2926 0.2366 0.2141 0.1958 14.79%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.44 1.79 2.14 3.06 1.31 1.36 0.99 -
P/RPS 1.20 1.66 2.48 2.56 1.45 2.20 0.81 6.76%
P/EPS 61.02 27.80 34.02 31.29 12.25 30.84 14.82 26.58%
EY 1.64 3.60 2.94 3.20 8.16 3.24 6.75 -20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.09 1.50 1.70 0.87 1.00 0.35 15.70%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 24/08/06 25/08/05 19/08/04 21/08/03 22/08/02 23/08/01 -
Price 1.19 1.53 2.00 2.98 1.47 1.46 1.11 -
P/RPS 0.99 1.42 2.32 2.49 1.63 2.36 0.91 1.41%
P/EPS 50.42 23.76 31.80 30.47 13.75 33.11 16.62 20.30%
EY 1.98 4.21 3.15 3.28 7.27 3.02 6.02 -16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.93 1.40 1.66 0.98 1.08 0.39 9.97%

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