[TECGUAN] QoQ Quarter Result on 2020-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 55,593 75,415 139,666 181,048 64,741 97,311 45,255 14.72% QoQ % -26.28% -46.00% -22.86% 179.65% -33.47% 115.03% - Horiz. % 122.84% 166.64% 308.62% 400.06% 143.06% 215.03% 100.00%
PBT -1,290 1,822 453 3,108 5,416 -2,945 2,325 - QoQ % -170.80% 302.21% -85.42% -42.61% 283.90% -226.67% - Horiz. % -55.48% 78.37% 19.48% 133.68% 232.95% -126.67% 100.00%
Tax -240 -622 -197 -683 -1,124 130 -498 -38.56% QoQ % 61.41% -215.74% 71.16% 39.23% -964.62% 126.10% - Horiz. % 48.19% 124.90% 39.56% 137.15% 225.70% -26.10% 100.00%
NP -1,530 1,200 256 2,425 4,292 -2,815 1,827 - QoQ % -227.50% 368.75% -89.44% -43.50% 252.47% -254.08% - Horiz. % -83.74% 65.68% 14.01% 132.73% 234.92% -154.08% 100.00%
NP to SH -1,530 1,200 256 2,425 4,292 -2,815 1,827 - QoQ % -227.50% 368.75% -89.44% -43.50% 252.47% -254.08% - Horiz. % -83.74% 65.68% 14.01% 132.73% 234.92% -154.08% 100.00%
Tax Rate - % 34.14 % 43.49 % 21.98 % 20.75 % - % 21.42 % - QoQ % 0.00% -21.50% 97.86% 5.93% 0.00% 0.00% - Horiz. % 0.00% 159.38% 203.03% 102.61% 96.87% 0.00% 100.00%
Total Cost 57,123 74,215 139,410 178,623 60,449 100,126 43,428 20.07% QoQ % -23.03% -46.76% -21.95% 195.49% -39.63% 130.56% - Horiz. % 131.53% 170.89% 321.01% 411.31% 139.19% 230.56% 100.00%
Net Worth 58,689 60,410 59,207 58,950 56,524 52,234 55,049 4.37% QoQ % -2.85% 2.03% 0.44% 4.29% 8.21% -5.11% - Horiz. % 106.61% 109.74% 107.55% 107.09% 102.68% 94.89% 100.00%
Dividend 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 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 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 58,689 60,410 59,207 58,950 56,524 52,234 55,049 4.37% QoQ % -2.85% 2.03% 0.44% 4.29% 8.21% -5.11% - Horiz. % 106.61% 109.74% 107.55% 107.09% 102.68% 94.89% 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 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin -2.75 % 1.59 % 0.18 % 1.34 % 6.63 % -2.89 % 4.04 % - QoQ % -272.96% 783.33% -86.57% -79.79% 329.41% -171.53% - Horiz. % -68.07% 39.36% 4.46% 33.17% 164.11% -71.53% 100.00%
ROE -2.61 % 1.99 % 0.43 % 4.11 % 7.59 % -5.39 % 3.32 % - QoQ % -231.16% 362.79% -89.54% -45.85% 240.82% -262.35% - Horiz. % -78.61% 59.94% 12.95% 123.80% 228.61% -162.35% 100.00%
Per Share 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 138.65 188.08 348.32 451.53 161.46 242.69 112.86 14.72% QoQ % -26.28% -46.00% -22.86% 179.65% -33.47% 115.04% - Horiz. % 122.85% 166.65% 308.63% 400.08% 143.06% 215.04% 100.00%
EPS -3.82 2.99 0.64 6.05 10.70 -7.02 4.56 - QoQ % -227.76% 367.19% -89.42% -43.46% 252.42% -253.95% - Horiz. % -83.77% 65.57% 14.04% 132.68% 234.65% -153.95% 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 1.4637 1.5066 1.4766 1.4702 1.4097 1.3027 1.3729 4.37% QoQ % -2.85% 2.03% 0.44% 4.29% 8.21% -5.11% - Horiz. % 106.61% 109.74% 107.55% 107.09% 102.68% 94.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 138.65 188.08 348.32 451.53 161.46 242.69 112.86 14.72% QoQ % -26.28% -46.00% -22.86% 179.65% -33.47% 115.04% - Horiz. % 122.85% 166.65% 308.63% 400.08% 143.06% 215.04% 100.00%
EPS -3.82 2.99 0.64 6.05 10.70 -7.02 4.56 - QoQ % -227.76% 367.19% -89.42% -43.46% 252.42% -253.95% - Horiz. % -83.77% 65.57% 14.04% 132.68% 234.65% -153.95% 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 1.4637 1.5066 1.4766 1.4702 1.4097 1.3027 1.3729 4.37% QoQ % -2.85% 2.03% 0.44% 4.29% 8.21% -5.11% - Horiz. % 106.61% 109.74% 107.55% 107.09% 102.68% 94.89% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.5500 1.1500 1.0500 1.0200 0.8400 1.3600 1.0100 -
P/RPS 1.12 0.61 0.30 0.23 0.52 0.56 0.89 16.58% QoQ % 83.61% 103.33% 30.43% -55.77% -7.14% -37.08% - Horiz. % 125.84% 68.54% 33.71% 25.84% 58.43% 62.92% 100.00%
P/EPS -40.62 38.43 164.46 16.87 7.85 -19.37 22.17 - QoQ % -205.70% -76.63% 874.87% 114.90% 140.53% -187.37% - Horiz. % -183.22% 173.34% 741.81% 76.09% 35.41% -87.37% 100.00%
EY -2.46 2.60 0.61 5.93 12.74 -5.16 4.51 - QoQ % -194.62% 326.23% -89.71% -53.45% 346.90% -214.41% - Horiz. % -54.55% 57.65% 13.53% 131.49% 282.48% -114.41% 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 1.06 0.76 0.71 0.69 0.60 1.04 0.74 27.10% QoQ % 39.47% 7.04% 2.90% 15.00% -42.31% 40.54% - Horiz. % 143.24% 102.70% 95.95% 93.24% 81.08% 140.54% 100.00%
Price Multiplier on Announcement Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date - 31/03/21 - 01/10/20 30/06/20 - 18/12/19 -
Price 1.3500 1.3000 1.4300 1.1600 0.8500 0.8850 1.4300 -
P/RPS 0.97 0.69 0.41 0.26 0.53 0.36 1.27 -16.46% QoQ % 40.58% 68.29% 57.69% -50.94% 47.22% -71.65% - Horiz. % 76.38% 54.33% 32.28% 20.47% 41.73% 28.35% 100.00%
P/EPS -35.38 43.44 223.98 19.18 7.94 -12.61 31.38 - QoQ % -181.45% -80.61% 1,067.78% 141.56% 162.97% -140.18% - Horiz. % -112.75% 138.43% 713.77% 61.12% 25.30% -40.18% 100.00%
EY -2.83 2.30 0.45 5.21 12.59 -7.93 3.19 - QoQ % -223.04% 411.11% -91.36% -58.62% 258.76% -348.59% - Horiz. % -88.71% 72.10% 14.11% 163.32% 394.67% -248.59% 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 0.92 0.86 0.97 0.79 0.60 0.68 1.04 -7.86% QoQ % 6.98% -11.34% 22.78% 31.67% -11.76% -34.62% - Horiz. % 88.46% 82.69% 93.27% 75.96% 57.69% 65.38% 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 2nd Qtr Jul-20.pdf 
