[TECGUAN] YoY Quarter Result on 31-Jul-2004 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -25.43%
YoY- -165.65%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 20,113 15,248 18,616 14,698 22,873 17,902 8,265 15.96%
PBT 1,101 -272 1,342 -248 1,280 2,871 456 15.81%
Tax -212 364 -361 -482 -168 0 12 -
NP 889 92 981 -730 1,112 2,871 468 11.28%
-
NP to SH 889 92 981 -730 1,112 2,871 468 11.28%
-
Tax Rate 19.26% - 26.90% - 13.12% 0.00% -2.63% -
Total Cost 19,224 15,156 17,635 15,428 21,761 15,031 7,797 16.22%
-
Net Worth 68,509 44,552 40,090 48,881 54,344 48,383 43,818 7.72%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 68,509 44,552 40,090 48,881 54,344 48,383 43,818 7.72%
NOSH 40,045 39,999 40,090 40,109 40,000 19,993 20,000 12.26%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 4.42% 0.60% 5.27% -4.97% 4.86% 16.04% 5.66% -
ROE 1.30% 0.21% 2.45% -1.49% 2.05% 5.93% 1.07% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 50.23 38.12 46.44 36.64 57.18 89.54 41.33 3.30%
EPS 2.22 0.23 2.45 -1.82 2.78 14.36 2.34 -0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7108 1.1138 1.00 1.2187 1.3586 2.42 2.1909 -4.03%
Adjusted Per Share Value based on latest NOSH - 40,109
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 50.16 38.03 46.43 36.66 57.04 44.65 20.61 15.97%
EPS 2.22 0.23 2.45 -1.82 2.77 7.16 1.17 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7086 1.1111 0.9998 1.2191 1.3553 1.2067 1.0928 7.72%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.65 0.66 0.97 1.27 1.36 1.75 1.26 -
P/RPS 1.29 1.73 2.09 3.47 2.38 1.95 3.05 -13.35%
P/EPS 29.28 286.96 39.64 -69.78 48.92 12.19 53.85 -9.65%
EY 3.42 0.35 2.52 -1.43 2.04 8.21 1.86 10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.59 0.97 1.04 1.00 0.72 0.58 -6.80%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 21/09/07 25/09/06 20/09/05 14/09/04 29/09/03 27/09/02 26/09/01 -
Price 0.47 0.50 0.68 0.93 1.34 1.88 1.15 -
P/RPS 0.94 1.31 1.46 2.54 2.34 2.10 2.78 -16.52%
P/EPS 21.17 217.39 27.79 -51.10 48.20 13.09 49.15 -13.09%
EY 4.72 0.46 3.60 -1.96 2.07 7.64 2.03 15.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.45 0.68 0.76 0.99 0.78 0.52 -10.34%

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