[TECGUAN] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 42.17%
YoY- 2834.74%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 18,675 30,914 30,933 31,818 7,381 8,951 10,355 10.31%
PBT -467 -85 -136 3,278 116 -165 -1,765 -19.85%
Tax 190 38 47 -490 -21 165 1,765 -31.00%
NP -277 -47 -89 2,788 95 0 0 -
-
NP to SH -277 -47 -89 2,788 95 -224 -1,874 -27.26%
-
Tax Rate - - - 14.95% 18.10% - - -
Total Cost 18,952 30,961 31,022 29,030 7,286 8,951 10,355 10.58%
-
Net Worth 49,066 40,555 54,706 39,999 43,541 42,799 42,852 2.28%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 388 - 409 199 197 199 - -
Div Payout % 0.00% - 0.00% 7.17% 208.33% 0.00% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 49,066 40,555 54,706 39,999 43,541 42,799 42,852 2.28%
NOSH 38,888 40,555 40,999 19,999 19,791 19,999 20,000 11.70%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -1.48% -0.15% -0.29% 8.76% 1.29% 0.00% 0.00% -
ROE -0.56% -0.12% -0.16% 6.97% 0.22% -0.52% -4.37% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 48.02 76.23 75.45 159.09 37.29 44.76 51.78 -1.24%
EPS -0.69 -0.12 -0.22 6.97 0.48 -1.12 -9.37 -35.23%
DPS 1.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.2617 1.00 1.3343 2.00 2.20 2.14 2.1426 -8.44%
Adjusted Per Share Value based on latest NOSH - 19,999
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 46.57 77.10 77.15 79.35 18.41 22.32 25.82 10.31%
EPS -0.69 -0.12 -0.22 6.95 0.24 -0.56 -4.67 -27.26%
DPS 0.97 0.00 1.02 0.50 0.49 0.50 0.00 -
NAPS 1.2237 1.0114 1.3643 0.9976 1.0859 1.0674 1.0687 2.28%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.79 1.04 1.39 1.94 1.37 1.58 2.36 -
P/RPS 1.65 1.36 1.84 1.22 3.67 3.53 4.56 -15.57%
P/EPS -110.91 -897.40 -640.34 13.92 285.42 -141.07 -25.19 27.99%
EY -0.90 -0.11 -0.16 7.19 0.35 -0.71 -3.97 -21.89%
DY 1.27 0.00 0.72 0.52 0.73 0.63 0.00 -
P/NAPS 0.63 1.04 1.04 0.97 0.62 0.74 1.10 -8.86%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 23/03/06 23/03/05 19/03/04 31/03/03 28/03/02 02/05/01 30/03/00 -
Price 0.71 0.99 1.39 1.88 1.50 1.16 3.00 -
P/RPS 1.48 1.30 1.84 1.18 4.02 2.59 5.79 -20.31%
P/EPS -99.68 -854.26 -640.34 13.49 312.50 -103.57 -32.02 20.81%
EY -1.00 -0.12 -0.16 7.41 0.32 -0.97 -3.12 -17.25%
DY 1.41 0.00 0.72 0.53 0.67 0.86 0.00 -
P/NAPS 0.56 0.99 1.04 0.94 0.68 0.54 1.40 -14.15%

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