[TECGUAN] QoQ Quarter Result on 2020-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 139,666 181,048 64,741 97,311 45,255 70,549 60,537 74.16% QoQ % -22.86% 179.65% -33.47% 115.03% -35.85% 16.54% - Horiz. % 230.71% 299.07% 106.94% 160.75% 74.76% 116.54% 100.00%
PBT 453 3,108 5,416 -2,945 2,325 3,224 1,956 -62.12% QoQ % -85.42% -42.61% 283.90% -226.67% -27.88% 64.83% - Horiz. % 23.16% 158.90% 276.89% -150.56% 118.87% 164.83% 100.00%
Tax -197 -683 -1,124 130 -498 -860 -175 8.18% QoQ % 71.16% 39.23% -964.62% 126.10% 42.09% -391.43% - Horiz. % 112.57% 390.29% 642.29% -74.29% 284.57% 491.43% 100.00%
NP 256 2,425 4,292 -2,815 1,827 2,364 1,781 -72.40% QoQ % -89.44% -43.50% 252.47% -254.08% -22.72% 32.73% - Horiz. % 14.37% 136.16% 240.99% -158.06% 102.58% 132.73% 100.00%
NP to SH 256 2,425 4,292 -2,815 1,827 2,364 1,781 -72.40% QoQ % -89.44% -43.50% 252.47% -254.08% -22.72% 32.73% - Horiz. % 14.37% 136.16% 240.99% -158.06% 102.58% 132.73% 100.00%
Tax Rate 43.49 % 21.98 % 20.75 % - % 21.42 % 26.67 % 8.95 % 185.52% QoQ % 97.86% 5.93% 0.00% 0.00% -19.69% 197.99% - Horiz. % 485.92% 245.59% 231.84% 0.00% 239.33% 297.99% 100.00%
Total Cost 139,410 178,623 60,449 100,126 43,428 68,185 58,756 77.43% QoQ % -21.95% 195.49% -39.63% 130.56% -36.31% 16.05% - Horiz. % 237.27% 304.01% 102.88% 170.41% 73.91% 116.05% 100.00%
Net Worth 59,207 58,950 56,524 52,234 55,049 53,220 50,855 10.62% QoQ % 0.44% 4.29% 8.21% -5.11% 3.44% 4.65% - Horiz. % 116.42% 115.92% 111.15% 102.71% 108.25% 104.65% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 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 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 59,207 58,950 56,524 52,234 55,049 53,220 50,855 10.62% QoQ % 0.44% 4.29% 8.21% -5.11% 3.44% 4.65% - Horiz. % 116.42% 115.92% 111.15% 102.71% 108.25% 104.65% 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 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 0.18 % 1.34 % 6.63 % -2.89 % 4.04 % 3.35 % 2.94 % -84.33% QoQ % -86.57% -79.79% 329.41% -171.53% 20.60% 13.95% - Horiz. % 6.12% 45.58% 225.51% -98.30% 137.41% 113.95% 100.00%
ROE 0.43 % 4.11 % 7.59 % -5.39 % 3.32 % 4.44 % 3.50 % -75.13% QoQ % -89.54% -45.85% 240.82% -262.35% -25.23% 26.86% - Horiz. % 12.29% 117.43% 216.86% -154.00% 94.86% 126.86% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 348.32 451.53 161.46 242.69 112.86 175.95 150.98 74.16% QoQ % -22.86% 179.65% -33.47% 115.04% -35.86% 16.54% - Horiz. % 230.71% 299.07% 106.94% 160.74% 74.75% 116.54% 100.00%
EPS 0.64 6.05 10.70 -7.02 4.56 5.90 4.44 -72.35% QoQ % -89.42% -43.46% 252.42% -253.95% -22.71% 32.88% - Horiz. % 14.41% 136.26% 240.99% -158.11% 102.70% 132.88% 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 1.4766 1.4702 1.4097 1.3027 1.3729 1.3273 1.2683 10.62% QoQ % 0.44% 4.29% 8.21% -5.11% 3.44% 4.65% - Horiz. % 116.42% 115.92% 111.15% 102.71% 108.25% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 348.32 451.53 161.46 242.69 112.86 175.95 150.98 74.16% QoQ % -22.86% 179.65% -33.47% 115.04% -35.86% 16.54% - Horiz. % 230.71% 299.07% 106.94% 160.74% 74.75% 116.54% 100.00%
EPS 0.64 6.05 10.70 -7.02 4.56 5.90 4.44 -72.35% QoQ % -89.42% -43.46% 252.42% -253.95% -22.71% 32.88% - Horiz. % 14.41% 136.26% 240.99% -158.11% 102.70% 132.88% 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 1.4766 1.4702 1.4097 1.3027 1.3729 1.3273 1.2683 10.62% QoQ % 0.44% 4.29% 8.21% -5.11% 3.44% 4.65% - Horiz. % 116.42% 115.92% 111.15% 102.71% 108.25% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.0500 1.0200 0.8400 1.3600 1.0100 1.0700 1.2600 -
P/RPS 0.30 0.23 0.52 0.56 0.89 0.61 0.83 -49.10% QoQ % 30.43% -55.77% -7.14% -37.08% 45.90% -26.51% - Horiz. % 36.14% 27.71% 62.65% 67.47% 107.23% 73.49% 100.00%
P/EPS 164.46 16.87 7.85 -19.37 22.17 18.15 28.37 220.99% QoQ % 874.87% 114.90% 140.53% -187.37% 22.15% -36.02% - Horiz. % 579.70% 59.46% 27.67% -68.28% 78.15% 63.98% 100.00%
EY 0.61 5.93 12.74 -5.16 4.51 5.51 3.53 -68.81% QoQ % -89.71% -53.45% 346.90% -214.41% -18.15% 56.09% - Horiz. % 17.28% 167.99% 360.91% -146.18% 127.76% 156.09% 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 0.71 0.69 0.60 1.04 0.74 0.81 0.99 -19.80% QoQ % 2.90% 15.00% -42.31% 40.54% -8.64% -18.18% - Horiz. % 71.72% 69.70% 60.61% 105.05% 74.75% 81.82% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date - 01/10/20 30/06/20 - 18/12/19 24/09/19 27/06/19 -
Price 1.4300 1.1600 0.8500 0.8850 1.4300 1.0500 1.2400 -
P/RPS 0.41 0.26 0.53 0.36 1.27 0.60 0.82 -36.87% QoQ % 57.69% -50.94% 47.22% -71.65% 111.67% -26.83% - Horiz. % 50.00% 31.71% 64.63% 43.90% 154.88% 73.17% 100.00%
P/EPS 223.98 19.18 7.94 -12.61 31.38 17.81 27.92 298.22% QoQ % 1,067.78% 141.56% 162.97% -140.18% 76.19% -36.21% - Horiz. % 802.22% 68.70% 28.44% -45.16% 112.39% 63.79% 100.00%
EY 0.45 5.21 12.59 -7.93 3.19 5.61 3.58 -74.75% QoQ % -91.36% -58.62% 258.76% -348.59% -43.14% 56.70% - Horiz. % 12.57% 145.53% 351.68% -221.51% 89.11% 156.70% 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 0.97 0.79 0.60 0.68 1.04 0.79 0.98 -0.68% QoQ % 22.78% 31.67% -11.76% -34.62% 31.65% -19.39% - Horiz. % 98.98% 80.61% 61.22% 69.39% 106.12% 80.61% 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 4th Qtr Jan-20.pdf 
