[TECGUAN] QoQ Quarter Result on 2013-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 45,694 82,225 62,266 45,876 40,555 53,561 35,774 17.78% QoQ % -44.43% 32.05% 35.73% 13.12% -24.28% 49.72% - Horiz. % 127.73% 229.85% 174.05% 128.24% 113.36% 149.72% 100.00%
PBT -2,312 5,330 1,826 3,211 1,375 2,255 -15,874 -72.42% QoQ % -143.38% 191.89% -43.13% 133.53% -39.02% 114.21% - Horiz. % 14.56% -33.58% -11.50% -20.23% -8.66% -14.21% 100.00%
Tax 448 -1,559 -147 -1,389 -112 -103 -39 - QoQ % 128.74% -960.54% 89.42% -1,140.18% -8.74% -164.10% - Horiz. % -1,148.72% 3,997.44% 376.92% 3,561.54% 287.18% 264.10% 100.00%
NP -1,864 3,771 1,679 1,822 1,263 2,152 -15,913 -76.15% QoQ % -149.43% 124.60% -7.85% 44.26% -41.31% 113.52% - Horiz. % 11.71% -23.70% -10.55% -11.45% -7.94% -13.52% 100.00%
NP to SH -1,864 3,771 1,679 1,822 1,263 2,152 23,367 - QoQ % -149.43% 124.60% -7.85% 44.26% -41.31% -90.79% - Horiz. % -7.98% 16.14% 7.19% 7.80% 5.41% 9.21% 100.00%
Tax Rate - % 29.25 % 8.05 % 43.26 % 8.15 % 4.57 % - % - QoQ % 0.00% 263.35% -81.39% 430.80% 78.34% 0.00% - Horiz. % 0.00% 640.04% 176.15% 946.61% 178.34% 100.00% -
Total Cost 47,558 78,454 60,587 44,054 39,292 51,409 51,687 -5.41% QoQ % -39.38% 29.49% 37.53% 12.12% -23.57% -0.54% - Horiz. % 92.01% 151.79% 117.22% 85.23% 76.02% 99.46% 100.00%
Net Worth 79,055 80,919 77,058 75,378 73,557 72,294 99,131 -14.04% QoQ % -2.30% 5.01% 2.23% 2.47% 1.75% -27.07% - Horiz. % 79.75% 81.63% 77.73% 76.04% 74.20% 72.93% 100.00%
Dividend 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 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 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 79,055 80,919 77,058 75,378 73,557 72,294 99,131 -14.04% QoQ % -2.30% 5.01% 2.23% 2.47% 1.75% -27.07% - Horiz. % 79.75% 81.63% 77.73% 76.04% 74.20% 72.93% 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 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin -4.08 % 4.59 % 2.70 % 3.97 % 3.11 % 4.02 % -44.48 % -79.75% QoQ % -188.89% 70.00% -31.99% 27.65% -22.64% 109.04% - Horiz. % 9.17% -10.32% -6.07% -8.93% -6.99% -9.04% 100.00%
ROE -2.36 % 4.66 % 2.18 % 2.42 % 1.72 % 2.98 % 23.57 % - QoQ % -150.64% 113.76% -9.92% 40.70% -42.28% -87.36% - Horiz. % -10.01% 19.77% 9.25% 10.27% 7.30% 12.64% 100.00%
Per Share 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 113.96 205.07 155.29 114.41 101.14 133.58 60.76 52.26% QoQ % -44.43% 32.06% 35.73% 13.12% -24.29% 119.85% - Horiz. % 187.56% 337.51% 255.58% 188.30% 166.46% 219.85% 100.00%
EPS -4.65 9.40 4.19 4.54 3.15 5.37 -39.69 -76.15% QoQ % -149.47% 124.34% -7.71% 44.13% -41.34% 113.53% - Horiz. % 11.72% -23.68% -10.56% -11.44% -7.94% -13.53% 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 1.9716 2.0181 1.9218 1.8799 1.8345 1.8030 1.6838 11.12% QoQ % -2.30% 5.01% 2.23% 2.47% 1.75% 7.08% - Horiz. % 117.09% 119.85% 114.13% 111.65% 108.95% 107.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 113.96 205.07 155.29 114.41 101.14 133.58 60.76 52.26% QoQ % -44.43% 32.06% 35.73% 13.12% -24.29% 119.85% - Horiz. % 187.56% 337.51% 255.58% 188.30% 166.46% 219.85% 100.00%
EPS -4.65 9.40 4.19 4.54 3.15 5.37 -39.69 -76.15% QoQ % -149.47% 124.34% -7.71% 44.13% -41.34% 113.53% - Horiz. % 11.72% -23.68% -10.56% -11.44% -7.94% -13.53% 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 1.9716 2.0181 1.9218 1.8799 1.8345 1.8030 1.6838 11.12% QoQ % -2.30% 5.01% 2.23% 2.47% 1.75% 7.08% - Horiz. % 117.09% 119.85% 114.13% 111.65% 108.95% 107.08% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.4700 0.9300 0.8000 0.8450 0.6800 0.6200 0.6400 -
P/RPS 1.29 0.45 0.52 0.74 0.67 0.46 1.05 14.75% QoQ % 186.67% -13.46% -29.73% 10.45% 45.65% -56.19% - Horiz. % 122.86% 42.86% 49.52% 70.48% 63.81% 43.81% 100.00%
P/EPS -31.62 9.89 19.11 18.60 21.59 11.55 -2.84 400.82% QoQ % -419.72% -48.25% 2.74% -13.85% 86.93% 506.69% - Horiz. % 1,113.38% -348.24% -672.89% -654.93% -760.21% -406.69% 100.00%
EY -3.16 10.11 5.23 5.38 4.63 8.66 -35.26 -80.06% QoQ % -131.26% 93.31% -2.79% 16.20% -46.54% 124.56% - Horiz. % 8.96% -28.67% -14.83% -15.26% -13.13% -24.56% 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 0.75 0.46 0.42 0.45 0.37 0.34 0.37 60.37% QoQ % 63.04% 9.52% -6.67% 21.62% 8.82% -8.11% - Horiz. % 202.70% 124.32% 113.51% 121.62% 100.00% 91.89% 100.00%
Price Multiplier on Announcement Date 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 26/03/14 27/12/13 27/09/13 27/06/13 26/03/13 -
Price 1.5000 1.1400 0.8100 0.9000 0.9000 0.7000 0.6600 -
P/RPS 1.32 0.56 0.52 0.79 0.89 0.52 1.08 14.36% QoQ % 135.71% 7.69% -34.18% -11.24% 71.15% -51.85% - Horiz. % 122.22% 51.85% 48.15% 73.15% 82.41% 48.15% 100.00%
P/EPS -32.27 12.12 19.34 19.81 28.57 13.04 -2.92 398.34% QoQ % -366.25% -37.33% -2.37% -30.66% 119.10% 546.58% - Horiz. % 1,105.14% -415.07% -662.33% -678.42% -978.42% -446.58% 100.00%
EY -3.10 8.25 5.17 5.05 3.50 7.67 -34.19 -79.91% QoQ % -137.58% 59.57% 2.38% 44.29% -54.37% 122.43% - Horiz. % 9.07% -24.13% -15.12% -14.77% -10.24% -22.43% 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 0.76 0.56 0.42 0.48 0.49 0.39 0.38 58.94% QoQ % 35.71% 33.33% -12.50% -2.04% 25.64% 2.63% - Horiz. % 200.00% 147.37% 110.53% 126.32% 128.95% 102.63% 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 3rd Qtr Oct 13.pdf 
