[TECGUAN] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -41.43%
YoY- -181.38%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 79,308 67,930 93,620 84,362 95,442 57,069 33,392 15.50%
PBT 1,673 -1,973 3,563 -2,992 4,038 6,799 1,012 8.73%
Tax -1,073 1,180 -759 155 -552 -360 150 -
NP 600 -793 2,804 -2,837 3,486 6,439 1,162 -10.42%
-
NP to SH 600 -793 2,804 -2,837 3,486 6,439 938 -7.17%
-
Tax Rate 64.14% - 21.30% - 13.67% 5.29% -14.82% -
Total Cost 78,708 68,723 90,816 87,199 91,956 50,630 32,230 16.03%
-
Net Worth 67,819 46,705 50,315 47,155 53,500 40,020 43,999 7.47%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - 388 - 811 199 197 199 -
Div Payout % - 0.00% - 0.00% 5.74% 3.07% 21.32% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 67,819 46,705 50,315 47,155 53,500 40,020 43,999 7.47%
NOSH 40,909 40,145 39,850 40,111 40,066 20,010 19,999 12.66%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 0.76% -1.17% 3.00% -3.36% 3.65% 11.28% 3.48% -
ROE 0.88% -1.70% 5.57% -6.02% 6.52% 16.09% 2.13% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 193.86 169.21 234.93 210.32 238.21 285.20 166.96 2.51%
EPS 1.47 -1.98 7.04 -7.07 8.70 32.18 4.69 -17.57%
DPS 0.00 0.97 0.00 2.02 0.50 1.00 1.00 -
NAPS 1.6578 1.1634 1.2626 1.1756 1.3353 2.00 2.20 -4.60%
Adjusted Per Share Value based on latest NOSH - 40,111
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 197.79 169.41 233.48 210.39 238.03 142.33 83.28 15.50%
EPS 1.50 -1.98 6.99 -7.08 8.69 16.06 2.34 -7.14%
DPS 0.00 0.97 0.00 2.02 0.50 0.49 0.50 -
NAPS 1.6914 1.1648 1.2548 1.176 1.3343 0.9981 1.0973 7.47%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.85 0.53 0.95 1.05 1.36 2.35 1.20 -
P/RPS 0.44 0.31 0.40 0.50 0.57 0.82 0.72 -7.87%
P/EPS 57.95 -26.83 13.50 -14.85 15.63 7.30 25.59 14.58%
EY 1.73 -3.73 7.41 -6.74 6.40 13.69 3.91 -12.70%
DY 0.00 1.83 0.00 1.93 0.37 0.43 0.83 -
P/NAPS 0.51 0.46 0.75 0.89 1.02 1.18 0.55 -1.25%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 21/12/07 26/12/06 19/12/05 27/12/04 23/12/03 23/12/02 12/12/01 -
Price 0.68 0.67 0.90 1.06 1.33 1.76 1.34 -
P/RPS 0.35 0.40 0.38 0.50 0.56 0.62 0.80 -12.86%
P/EPS 46.36 -33.92 12.79 -14.99 15.29 5.47 28.57 8.39%
EY 2.16 -2.95 7.82 -6.67 6.54 18.28 3.50 -7.72%
DY 0.00 1.45 0.00 1.91 0.38 0.57 0.75 -
P/NAPS 0.41 0.58 0.71 0.90 1.00 0.88 0.61 -6.40%

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