[TECGUAN] QoQ Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 72,422 136,240 248,171 32,832 325,242 26,624 95,050 -16.54% QoQ % -46.84% -45.10% 655.88% -89.91% 1,121.61% -71.99% - Horiz. % 76.19% 143.34% 261.10% 34.54% 342.18% 28.01% 100.00%
PBT -6,442 31,158 18,523 -2,362 20,931 721 6,457 - QoQ % -120.68% 68.21% 884.21% -111.28% 2,803.05% -88.83% - Horiz. % -99.77% 482.55% 286.87% -36.58% 324.16% 11.17% 100.00%
Tax 1,420 -8,617 -3,675 -252 -3,696 -129 -963 - QoQ % 116.48% -134.48% -1,358.33% 93.18% -2,765.12% 86.60% - Horiz. % -147.46% 894.81% 381.62% 26.17% 383.80% 13.40% 100.00%
NP -5,022 22,541 14,848 -2,614 17,235 592 5,494 - QoQ % -122.28% 51.81% 668.02% -115.17% 2,811.32% -89.22% - Horiz. % -91.41% 410.28% 270.26% -47.58% 313.71% 10.78% 100.00%
NP to SH -5,022 22,541 14,848 -2,614 17,235 592 5,494 - QoQ % -122.28% 51.81% 668.02% -115.17% 2,811.32% -89.22% - Horiz. % -91.41% 410.28% 270.26% -47.58% 313.71% 10.78% 100.00%
Tax Rate - % 27.66 % 19.84 % - % 17.66 % 17.89 % 14.91 % - QoQ % 0.00% 39.42% 0.00% 0.00% -1.29% 19.99% - Horiz. % 0.00% 185.51% 133.07% 0.00% 118.44% 119.99% 100.00%
Total Cost 77,444 113,699 233,323 35,446 308,007 26,032 89,556 -9.21% QoQ % -31.89% -51.27% 558.25% -88.49% 1,083.19% -70.93% - Horiz. % 86.48% 126.96% 260.53% 39.58% 343.93% 29.07% 100.00%
Net Worth 10,713,517 11,215,531 9,081,970 75,971 82,010 64,772 64,183 2,903.48% QoQ % -4.48% 23.49% 11,854.40% -7.36% 26.61% 0.92% - Horiz. % 16,692.07% 17,474.23% 14,150.06% 118.37% 127.78% 100.92% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 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 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 10,713,517 11,215,531 9,081,970 75,971 82,010 64,772 64,183 2,903.48% QoQ % -4.48% 23.49% 11,854.40% -7.36% 26.61% 0.92% - Horiz. % 16,692.07% 17,474.23% 14,150.06% 118.37% 127.78% 100.92% 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 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin -6.93 % 16.55 % 5.98 % -7.96 % 5.30 % 2.22 % 5.78 % - QoQ % -141.87% 176.76% 175.13% -250.19% 138.74% -61.59% - Horiz. % -119.90% 286.33% 103.46% -137.72% 91.70% 38.41% 100.00%
ROE -0.05 % 0.20 % 0.16 % -3.44 % 21.02 % 0.91 % 8.56 % - QoQ % -125.00% 25.00% 104.65% -116.37% 2,209.89% -89.37% - Horiz. % -0.58% 2.34% 1.87% -40.19% 245.56% 10.63% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 180.62 339.78 618.93 81.88 811.14 66.40 237.05 -16.54% QoQ % -46.84% -45.10% 655.90% -89.91% 1,121.60% -71.99% - Horiz. % 76.19% 143.34% 261.10% 34.54% 342.18% 28.01% 100.00%
EPS -12.52 56.22 37.03 -6.52 42.98 1.48 13.70 - QoQ % -122.27% 51.82% 667.94% -115.17% 2,804.05% -89.20% - Horiz. % -91.39% 410.36% 270.29% -47.59% 313.72% 10.80% 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 267.1900 279.7100 226.5000 1.8947 2.0453 1.6154 1.6007 2,903.48% QoQ % -4.48% 23.49% 11,854.40% -7.36% 26.61% 0.92% - Horiz. % 16,692.07% 17,474.23% 14,150.06% 118.37% 127.78% 100.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 180.62 339.78 618.93 81.88 811.14 66.40 237.05 -16.54% QoQ % -46.84% -45.10% 655.90% -89.91% 1,121.60% -71.99% - Horiz. % 76.19% 143.34% 261.10% 34.54% 342.18% 28.01% 100.00%
EPS -12.52 56.22 37.03 -6.52 42.98 1.48 13.70 - QoQ % -122.27% 51.82% 667.94% -115.17% 2,804.05% -89.20% - Horiz. % -91.39% 410.36% 270.29% -47.59% 313.72% 10.80% 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 267.1900 279.7100 226.5000 1.8947 2.0453 1.6154 1.6007 2,903.48% QoQ % -4.48% 23.49% 11,854.40% -7.36% 26.61% 0.92% - Horiz. % 16,692.07% 17,474.23% 14,150.06% 118.37% 127.78% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 1.8600 1.2500 1.1800 1.9600 1.2000 1.3900 1.3800 -
P/RPS 1.03 0.37 0.19 2.39 0.15 2.09 0.58 46.49% QoQ % 178.38% 94.74% -92.05% 1,493.33% -92.82% 260.34% - Horiz. % 177.59% 63.79% 32.76% 412.07% 25.86% 360.34% 100.00%
P/EPS -14.85 2.22 3.19 -30.07 2.79 94.15 10.07 - QoQ % -768.92% -30.41% 110.61% -1,177.78% -97.04% 834.96% - Horiz. % -147.47% 22.05% 31.68% -298.61% 27.71% 934.96% 100.00%
EY -6.73 44.97 31.38 -3.33 35.82 1.06 9.93 - QoQ % -114.97% 43.31% 1,042.34% -109.30% 3,279.25% -89.33% - Horiz. % -67.77% 452.87% 316.01% -33.53% 360.73% 10.67% 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 0.01 0.00 0.01 1.03 0.59 0.86 0.86 -94.83% QoQ % 0.00% 0.00% -99.03% 74.58% -31.40% 0.00% - Horiz. % 1.16% 0.00% 1.16% 119.77% 68.60% 100.00% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date - 29/12/22 30/09/22 - 31/03/22 30/12/21 30/09/21 -
Price 1.8200 1.5100 1.1500 1.3700 1.3700 1.2800 1.4600 -
P/RPS 1.01 0.44 0.19 1.67 0.17 1.93 0.62 38.32% QoQ % 129.55% 131.58% -88.62% 882.35% -91.19% 211.29% - Horiz. % 162.90% 70.97% 30.65% 269.35% 27.42% 311.29% 100.00%
P/EPS -14.53 2.69 3.11 -21.01 3.19 86.70 10.66 - QoQ % -640.15% -13.50% 114.80% -758.62% -96.32% 713.32% - Horiz. % -136.30% 25.23% 29.17% -197.09% 29.92% 813.32% 100.00%
EY -6.88 37.23 32.20 -4.76 31.37 1.15 9.38 - QoQ % -118.48% 15.62% 776.47% -115.17% 2,627.83% -87.74% - Horiz. % -73.35% 396.91% 343.28% -50.75% 334.43% 12.26% 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 0.01 0.01 0.01 0.72 0.67 0.79 0.91 -95.02% QoQ % 0.00% 0.00% -98.61% 7.46% -15.19% -13.19% - Horiz. % 1.10% 1.10% 1.10% 79.12% 73.63% 86.81% 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