[TECGUAN] QoQ Quarter Result on 2014-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 72,295 63,838 45,694 82,225 62,266 45,876 40,555 46.87% QoQ % 13.25% 39.71% -44.43% 32.05% 35.73% 13.12% - Horiz. % 178.26% 157.41% 112.67% 202.75% 153.53% 113.12% 100.00%
PBT 1,997 -5,724 -2,312 5,330 1,826 3,211 1,375 28.16% QoQ % 134.89% -147.58% -143.38% 191.89% -43.13% 133.53% - Horiz. % 145.24% -416.29% -168.15% 387.64% 132.80% 233.53% 100.00%
Tax -962 567 448 -1,559 -147 -1,389 -112 317.77% QoQ % -269.66% 26.56% 128.74% -960.54% 89.42% -1,140.18% - Horiz. % 858.93% -506.25% -400.00% 1,391.96% 131.25% 1,240.18% 100.00%
NP 1,035 -5,157 -1,864 3,771 1,679 1,822 1,263 -12.40% QoQ % 120.07% -176.66% -149.43% 124.60% -7.85% 44.26% - Horiz. % 81.95% -408.31% -147.59% 298.57% 132.94% 144.26% 100.00%
NP to SH 1,035 -5,157 -1,864 3,771 1,679 1,822 1,263 -12.40% QoQ % 120.07% -176.66% -149.43% 124.60% -7.85% 44.26% - Horiz. % 81.95% -408.31% -147.59% 298.57% 132.94% 144.26% 100.00%
Tax Rate 48.17 % - % - % 29.25 % 8.05 % 43.26 % 8.15 % 225.84% QoQ % 0.00% 0.00% 0.00% 263.35% -81.39% 430.80% - Horiz. % 591.04% 0.00% 0.00% 358.90% 98.77% 530.80% 100.00%
Total Cost 71,260 68,995 47,558 78,454 60,587 44,054 39,292 48.56% QoQ % 3.28% 45.08% -39.38% 29.49% 37.53% 12.12% - Horiz. % 181.36% 175.60% 121.04% 199.67% 154.20% 112.12% 100.00%
Net Worth 74,933 73,898 79,055 80,919 77,058 75,378 73,557 1.24% QoQ % 1.40% -6.52% -2.30% 5.01% 2.23% 2.47% - Horiz. % 101.87% 100.46% 107.47% 110.01% 104.76% 102.47% 100.00%
Dividend 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 74,933 73,898 79,055 80,919 77,058 75,378 73,557 1.24% QoQ % 1.40% -6.52% -2.30% 5.01% 2.23% 2.47% - Horiz. % 101.87% 100.46% 107.47% 110.01% 104.76% 102.47% 100.00%
NOSH 40,097 40,097 40,097 40,097 40,097 40,097 40,097 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 1.43 % -8.08 % -4.08 % 4.59 % 2.70 % 3.97 % 3.11 % -40.34% QoQ % 117.70% -98.04% -188.89% 70.00% -31.99% 27.65% - Horiz. % 45.98% -259.81% -131.19% 147.59% 86.82% 127.65% 100.00%
ROE 1.38 % -6.98 % -2.36 % 4.66 % 2.18 % 2.42 % 1.72 % -13.62% QoQ % 119.77% -195.76% -150.64% 113.76% -9.92% 40.70% - Horiz. % 80.23% -405.81% -137.21% 270.93% 126.74% 140.70% 100.00%
Per Share 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 180.30 159.21 113.96 205.07 155.29 114.41 101.14 46.87% QoQ % 13.25% 39.71% -44.43% 32.06% 35.73% 13.12% - Horiz. % 178.27% 157.42% 112.68% 202.76% 153.54% 113.12% 100.00%
EPS 2.58 -12.86 -4.65 9.40 4.19 4.54 3.15 -12.43% QoQ % 120.06% -176.56% -149.47% 124.34% -7.71% 44.13% - Horiz. % 81.90% -408.25% -147.62% 298.41% 133.02% 144.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8688 1.8430 1.9716 2.0181 1.9218 1.8799 1.8345 1.24% QoQ % 1.40% -6.52% -2.30% 5.01% 2.23% 2.47% - Horiz. % 101.87% 100.46% 107.47% 110.01% 104.76% 102.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 180.30 159.21 113.96 205.07 155.29 114.41 101.14 46.87% QoQ % 13.25% 39.71% -44.43% 32.06% 35.73% 13.12% - Horiz. % 178.27% 157.42% 112.68% 202.76% 153.54% 113.12% 100.00%
EPS 2.58 -12.86 -4.65 9.40 4.19 4.54 3.15 -12.43% QoQ % 120.06% -176.56% -149.47% 124.34% -7.71% 44.13% - Horiz. % 81.90% -408.25% -147.62% 298.41% 133.02% 144.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8688 1.8430 1.9716 2.0181 1.9218 1.8799 1.8345 1.24% QoQ % 1.40% -6.52% -2.30% 5.01% 2.23% 2.47% - Horiz. % 101.87% 100.46% 107.47% 110.01% 104.76% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.8500 1.1300 1.4700 0.9300 0.8000 0.8450 0.6800 -
P/RPS 0.47 0.71 1.29 0.45 0.52 0.74 0.67 -21.00% QoQ % -33.80% -44.96% 186.67% -13.46% -29.73% 10.45% - Horiz. % 70.15% 105.97% 192.54% 67.16% 77.61% 110.45% 100.00%
P/EPS 32.93 -8.79 -31.62 9.89 19.11 18.60 21.59 32.40% QoQ % 474.63% 72.20% -419.72% -48.25% 2.74% -13.85% - Horiz. % 152.52% -40.71% -146.46% 45.81% 88.51% 86.15% 100.00%
EY 3.04 -11.38 -3.16 10.11 5.23 5.38 4.63 -24.40% QoQ % 126.71% -260.13% -131.26% 93.31% -2.79% 16.20% - Horiz. % 65.66% -245.79% -68.25% 218.36% 112.96% 116.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.45 0.61 0.75 0.46 0.42 0.45 0.37 13.90% QoQ % -26.23% -18.67% 63.04% 9.52% -6.67% 21.62% - Horiz. % 121.62% 164.86% 202.70% 124.32% 113.51% 121.62% 100.00%
Price Multiplier on Announcement Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 18/12/14 26/09/14 27/06/14 26/03/14 27/12/13 27/09/13 -
Price 0.8300 0.9900 1.5000 1.1400 0.8100 0.9000 0.9000 -
P/RPS 0.46 0.62 1.32 0.56 0.52 0.79 0.89 -35.52% QoQ % -25.81% -53.03% 135.71% 7.69% -34.18% -11.24% - Horiz. % 51.69% 69.66% 148.31% 62.92% 58.43% 88.76% 100.00%
P/EPS 32.16 -7.70 -32.27 12.12 19.34 19.81 28.57 8.19% QoQ % 517.66% 76.14% -366.25% -37.33% -2.37% -30.66% - Horiz. % 112.57% -26.95% -112.95% 42.42% 67.69% 69.34% 100.00%
EY 3.11 -12.99 -3.10 8.25 5.17 5.05 3.50 -7.55% QoQ % 123.94% -319.03% -137.58% 59.57% 2.38% 44.29% - Horiz. % 88.86% -371.14% -88.57% 235.71% 147.71% 144.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.44 0.54 0.76 0.56 0.42 0.48 0.49 -6.91% QoQ % -18.52% -28.95% 35.71% 33.33% -12.50% -2.04% - Horiz. % 89.80% 110.20% 155.10% 114.29% 85.71% 97.96% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Bursa 1st Qtr Apr-14.pdf 
