[TECGUAN] QoQ Quarter Result on 2021-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 325,242 26,624 95,050 55,593 75,415 139,666 181,048 47.62% QoQ % 1,121.61% -71.99% 70.97% -26.28% -46.00% -22.86% - Horiz. % 179.64% 14.71% 52.50% 30.71% 41.65% 77.14% 100.00%
PBT 20,931 721 6,457 -1,290 1,822 453 3,108 255.38% QoQ % 2,803.05% -88.83% 600.54% -170.80% 302.21% -85.42% - Horiz. % 673.46% 23.20% 207.75% -41.51% 58.62% 14.58% 100.00%
Tax -3,696 -129 -963 -240 -622 -197 -683 207.28% QoQ % -2,765.12% 86.60% -301.25% 61.41% -215.74% 71.16% - Horiz. % 541.14% 18.89% 141.00% 35.14% 91.07% 28.84% 100.00%
NP 17,235 592 5,494 -1,530 1,200 256 2,425 268.34% QoQ % 2,811.32% -89.22% 459.08% -227.50% 368.75% -89.44% - Horiz. % 710.72% 24.41% 226.56% -63.09% 49.48% 10.56% 100.00%
NP to SH 17,235 592 5,494 -1,530 1,200 256 2,425 268.34% QoQ % 2,811.32% -89.22% 459.08% -227.50% 368.75% -89.44% - Horiz. % 710.72% 24.41% 226.56% -63.09% 49.48% 10.56% 100.00%
Tax Rate 17.66 % 17.89 % 14.91 % - % 34.14 % 43.49 % 21.98 % -13.54% QoQ % -1.29% 19.99% 0.00% 0.00% -21.50% 97.86% - Horiz. % 80.35% 81.39% 67.83% 0.00% 155.32% 197.86% 100.00%
Total Cost 308,007 26,032 89,556 57,123 74,215 139,410 178,623 43.65% QoQ % 1,083.19% -70.93% 56.78% -23.03% -46.76% -21.95% - Horiz. % 172.43% 14.57% 50.14% 31.98% 41.55% 78.05% 100.00%
Net Worth 82,010 64,772 64,183 58,689 60,410 59,207 58,950 24.54% QoQ % 26.61% 0.92% 9.36% -2.85% 2.03% 0.44% - Horiz. % 139.12% 109.88% 108.88% 99.56% 102.48% 100.44% 100.00%
Dividend 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 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 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 82,010 64,772 64,183 58,689 60,410 59,207 58,950 24.54% QoQ % 26.61% 0.92% 9.36% -2.85% 2.03% 0.44% - Horiz. % 139.12% 109.88% 108.88% 99.56% 102.48% 100.44% 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 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 5.30 % 2.22 % 5.78 % -2.75 % 1.59 % 0.18 % 1.34 % 149.47% QoQ % 138.74% -61.59% 310.18% -272.96% 783.33% -86.57% - Horiz. % 395.52% 165.67% 431.34% -205.22% 118.66% 13.43% 100.00%
ROE 21.02 % 0.91 % 8.56 % -2.61 % 1.99 % 0.43 % 4.11 % 195.96% QoQ % 2,209.89% -89.37% 427.97% -231.16% 362.79% -89.54% - Horiz. % 511.44% 22.14% 208.27% -63.50% 48.42% 10.46% 100.00%
Per Share 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 811.14 66.40 237.05 138.65 188.08 348.32 451.53 47.62% QoQ % 1,121.60% -71.99% 70.97% -26.28% -46.00% -22.86% - Horiz. % 179.64% 14.71% 52.50% 30.71% 41.65% 77.14% 100.00%
EPS 42.98 1.48 13.70 -3.82 2.99 0.64 6.05 268.23% QoQ % 2,804.05% -89.20% 458.64% -227.76% 367.19% -89.42% - Horiz. % 710.41% 24.46% 226.45% -63.14% 49.42% 10.58% 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 2.0453 1.6154 1.6007 1.4637 1.5066 1.4766 1.4702 24.54% QoQ % 26.61% 0.92% 9.36% -2.85% 2.03% 0.44% - Horiz. % 139.12% 109.88% 108.88% 99.56% 102.48% 100.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 811.14 66.40 237.05 138.65 188.08 348.32 451.53 47.62% QoQ % 1,121.60% -71.99% 70.97% -26.28% -46.00% -22.86% - Horiz. % 179.64% 14.71% 52.50% 30.71% 41.65% 77.14% 100.00%
EPS 42.98 1.48 13.70 -3.82 2.99 0.64 6.05 268.23% QoQ % 2,804.05% -89.20% 458.64% -227.76% 367.19% -89.42% - Horiz. % 710.41% 24.46% 226.45% -63.14% 49.42% 10.58% 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 2.0453 1.6154 1.6007 1.4637 1.5066 1.4766 1.4702 24.54% QoQ % 26.61% 0.92% 9.36% -2.85% 2.03% 0.44% - Horiz. % 139.12% 109.88% 108.88% 99.56% 102.48% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 1.2000 1.3900 1.3800 1.5500 1.1500 1.0500 1.0200 -
P/RPS 0.15 2.09 0.58 1.12 0.61 0.30 0.23 -24.74% QoQ % -92.82% 260.34% -48.21% 83.61% 103.33% 30.43% - Horiz. % 65.22% 908.70% 252.17% 486.96% 265.22% 130.43% 100.00%
P/EPS 2.79 94.15 10.07 -40.62 38.43 164.46 16.87 -69.77% QoQ % -97.04% 834.96% 124.79% -205.70% -76.63% 874.87% - Horiz. % 16.54% 558.09% 59.69% -240.78% 227.80% 974.87% 100.00%
EY 35.82 1.06 9.93 -2.46 2.60 0.61 5.93 230.59% QoQ % 3,279.25% -89.33% 503.66% -194.62% 326.23% -89.71% - Horiz. % 604.05% 17.88% 167.45% -41.48% 43.84% 10.29% 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 0.59 0.86 0.86 1.06 0.76 0.71 0.69 -9.89% QoQ % -31.40% 0.00% -18.87% 39.47% 7.04% 2.90% - Horiz. % 85.51% 124.64% 124.64% 153.62% 110.14% 102.90% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/03/22 30/12/21 30/09/21 - 31/03/21 - 01/10/20 -
Price 1.3700 1.2800 1.4600 1.3500 1.3000 1.4300 1.1600 -
P/RPS 0.17 1.93 0.62 0.97 0.69 0.41 0.26 -24.61% QoQ % -91.19% 211.29% -36.08% 40.58% 68.29% 57.69% - Horiz. % 65.38% 742.31% 238.46% 373.08% 265.38% 157.69% 100.00%
P/EPS 3.19 86.70 10.66 -35.38 43.44 223.98 19.18 -69.66% QoQ % -96.32% 713.32% 130.13% -181.45% -80.61% 1,067.78% - Horiz. % 16.63% 452.03% 55.58% -184.46% 226.49% 1,167.78% 100.00%
EY 31.37 1.15 9.38 -2.83 2.30 0.45 5.21 229.89% QoQ % 2,627.83% -87.74% 431.45% -223.04% 411.11% -91.36% - Horiz. % 602.11% 22.07% 180.04% -54.32% 44.15% 8.64% 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 0.67 0.79 0.91 0.92 0.86 0.97 0.79 -10.38% QoQ % -15.19% -13.19% -1.09% 6.98% -11.34% 22.78% - Horiz. % 84.81% 100.00% 115.19% 116.46% 108.86% 122.78% 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-21.pdf 
