[TECGUAN] QoQ Quarter Result on 2019-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 64,741 97,311 45,255 70,549 60,537 98,526 64,334 0.42% QoQ % -33.47% 115.03% -35.85% 16.54% -38.56% 53.15% - Horiz. % 100.63% 151.26% 70.34% 109.66% 94.10% 153.15% 100.00%
PBT 5,416 -2,945 2,325 3,224 1,956 6,864 1,194 174.27% QoQ % 283.90% -226.67% -27.88% 64.83% -71.50% 474.87% - Horiz. % 453.60% -246.65% 194.72% 270.02% 163.82% 574.87% 100.00%
Tax -1,124 130 -498 -860 -175 -1,767 -309 136.71% QoQ % -964.62% 126.10% 42.09% -391.43% 90.10% -471.84% - Horiz. % 363.75% -42.07% 161.17% 278.32% 56.63% 571.84% 100.00%
NP 4,292 -2,815 1,827 2,364 1,781 5,097 885 186.79% QoQ % 252.47% -254.08% -22.72% 32.73% -65.06% 475.93% - Horiz. % 484.97% -318.08% 206.44% 267.12% 201.24% 575.93% 100.00%
NP to SH 4,292 -2,815 1,827 2,364 1,781 5,097 885 186.79% QoQ % 252.47% -254.08% -22.72% 32.73% -65.06% 475.93% - Horiz. % 484.97% -318.08% 206.44% 267.12% 201.24% 575.93% 100.00%
Tax Rate 20.75 % - % 21.42 % 26.67 % 8.95 % 25.74 % 25.88 % -13.71% QoQ % 0.00% 0.00% -19.69% 197.99% -65.23% -0.54% - Horiz. % 80.18% 0.00% 82.77% 103.05% 34.58% 99.46% 100.00%
Total Cost 60,449 100,126 43,428 68,185 58,756 93,429 63,449 -3.18% QoQ % -39.63% 130.56% -36.31% 16.05% -37.11% 47.25% - Horiz. % 95.27% 157.81% 68.45% 107.46% 92.60% 147.25% 100.00%
Net Worth 56,524 52,234 55,049 53,220 50,855 49,094 98,915 -31.16% QoQ % 8.21% -5.11% 3.44% 4.65% 3.59% -50.37% - Horiz. % 57.14% 52.81% 55.65% 53.80% 51.41% 49.63% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 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 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 56,524 52,234 55,049 53,220 50,855 49,094 98,915 -31.16% QoQ % 8.21% -5.11% 3.44% 4.65% 3.59% -50.37% - Horiz. % 57.14% 52.81% 55.65% 53.80% 51.41% 49.63% 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 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 6.63 % -2.89 % 4.04 % 3.35 % 2.94 % 5.17 % 1.38 % 185.00% QoQ % 329.41% -171.53% 20.60% 13.95% -43.13% 274.64% - Horiz. % 480.43% -209.42% 292.75% 242.75% 213.04% 374.64% 100.00%
ROE 7.59 % -5.39 % 3.32 % 4.44 % 3.50 % 10.38 % 0.89 % 317.96% QoQ % 240.82% -262.35% -25.23% 26.86% -66.28% 1,066.29% - Horiz. % 852.81% -605.62% 373.03% 498.88% 393.26% 1,166.29% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 161.46 242.69 112.86 175.95 150.98 245.72 160.45 0.42% QoQ % -33.47% 115.04% -35.86% 16.54% -38.56% 53.14% - Horiz. % 100.63% 151.26% 70.34% 109.66% 94.10% 153.14% 100.00%
EPS 10.70 -7.02 4.56 5.90 4.44 12.71 2.21 186.47% QoQ % 252.42% -253.95% -22.71% 32.88% -65.07% 475.11% - Horiz. % 484.16% -317.65% 206.33% 266.97% 200.90% 575.11% 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 1.4097 1.3027 1.3729 1.3273 1.2683 1.2244 2.4669 -31.16% QoQ % 8.21% -5.11% 3.44% 4.65% 3.59% -50.37% - Horiz. % 57.14% 52.81% 55.65% 53.80% 51.41% 49.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 161.46 242.69 112.86 175.95 150.98 245.72 160.45 0.42% QoQ % -33.47% 115.04% -35.86% 16.54% -38.56% 53.14% - Horiz. % 100.63% 151.26% 70.34% 109.66% 94.10% 153.14% 100.00%
EPS 10.70 -7.02 4.56 5.90 4.44 12.71 2.21 186.47% QoQ % 252.42% -253.95% -22.71% 32.88% -65.07% 475.11% - Horiz. % 484.16% -317.65% 206.33% 266.97% 200.90% 575.11% 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 1.4097 1.3027 1.3729 1.3273 1.2683 1.2244 2.4669 -31.16% QoQ % 8.21% -5.11% 3.44% 4.65% 3.59% -50.37% - Horiz. % 57.14% 52.81% 55.65% 53.80% 51.41% 49.63% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.8400 1.3600 1.0100 1.0700 1.2600 0.8200 0.9000 -
P/RPS 0.52 0.56 0.89 0.61 0.83 0.33 0.56 -4.82% QoQ % -7.14% -37.08% 45.90% -26.51% 151.52% -41.07% - Horiz. % 92.86% 100.00% 158.93% 108.93% 148.21% 58.93% 100.00%
P/EPS 7.85 -19.37 22.17 18.15 28.37 6.45 40.78 -66.69% QoQ % 140.53% -187.37% 22.15% -36.02% 339.85% -84.18% - Horiz. % 19.25% -47.50% 54.36% 44.51% 69.57% 15.82% 100.00%
EY 12.74 -5.16 4.51 5.51 3.53 15.50 2.45 200.45% QoQ % 346.90% -214.41% -18.15% 56.09% -77.23% 532.65% - Horiz. % 520.00% -210.61% 184.08% 224.90% 144.08% 632.65% 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 0.60 1.04 0.74 0.81 0.99 0.67 0.36 40.62% QoQ % -42.31% 40.54% -8.64% -18.18% 47.76% 86.11% - Horiz. % 166.67% 288.89% 205.56% 225.00% 275.00% 186.11% 100.00%
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/06/20 - 18/12/19 24/09/19 27/06/19 26/03/19 20/12/18 -
Price 0.8500 0.8850 1.4300 1.0500 1.2400 1.0100 0.7450 -
P/RPS 0.53 0.36 1.27 0.60 0.82 0.41 0.46 9.91% QoQ % 47.22% -71.65% 111.67% -26.83% 100.00% -10.87% - Horiz. % 115.22% 78.26% 276.09% 130.43% 178.26% 89.13% 100.00%
P/EPS 7.94 -12.61 31.38 17.81 27.92 7.95 33.75 -61.92% QoQ % 162.97% -140.18% 76.19% -36.21% 251.20% -76.44% - Horiz. % 23.53% -37.36% 92.98% 52.77% 82.73% 23.56% 100.00%
EY 12.59 -7.93 3.19 5.61 3.58 12.59 2.96 162.75% QoQ % 258.76% -348.59% -43.14% 56.70% -71.56% 325.34% - Horiz. % 425.34% -267.91% 107.77% 189.53% 120.95% 425.34% 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 0.60 0.68 1.04 0.79 0.98 0.82 0.30 58.81% QoQ % -11.76% -34.62% 31.65% -19.39% 19.51% 173.33% - Horiz. % 200.00% 226.67% 346.67% 263.33% 326.67% 273.33% 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