[TECGUAN] QoQ Quarter Result on 2016-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 76,391 122,689 87,792 92,904 96,045 100,570 41,981 49.10% QoQ % -37.74% 39.75% -5.50% -3.27% -4.50% 139.56% - Horiz. % 181.97% 292.25% 209.12% 221.30% 228.78% 239.56% 100.00%
PBT -1,524 -4,679 1,898 3,642 8,170 1,603 1,696 - QoQ % 67.43% -346.52% -47.89% -55.42% 409.67% -5.48% - Horiz. % -89.86% -275.88% 111.91% 214.74% 481.72% 94.52% 100.00%
Tax 716 1,033 -563 -645 -1,840 -270 -1,679 - QoQ % -30.69% 283.48% 12.71% 64.95% -581.48% 83.92% - Horiz. % -42.64% -61.52% 33.53% 38.42% 109.59% 16.08% 100.00%
NP -808 -3,646 1,335 2,997 6,330 1,333 17 - QoQ % 77.84% -373.11% -55.46% -52.65% 374.87% 7,741.18% - Horiz. % -4,752.94% -21,447.06% 7,852.94% 17,629.41% 37,235.29% 7,841.18% 100.00%
NP to SH -808 -3,646 1,335 2,997 6,330 1,333 17 - QoQ % 77.84% -373.11% -55.46% -52.65% 374.87% 7,741.18% - Horiz. % -4,752.94% -21,447.06% 7,852.94% 17,629.41% 37,235.29% 7,841.18% 100.00%
Tax Rate - % - % 29.66 % 17.71 % 22.52 % 16.84 % 99.00 % - QoQ % 0.00% 0.00% 67.48% -21.36% 33.73% -82.99% - Horiz. % 0.00% 0.00% 29.96% 17.89% 22.75% 17.01% 100.00%
Total Cost 77,199 126,335 86,457 89,907 89,715 99,237 41,964 50.19% QoQ % -38.89% 46.12% -3.84% 0.21% -9.60% 136.48% - Horiz. % 183.96% 301.06% 206.03% 214.25% 213.79% 236.48% 100.00%
Net Worth 98,462 99,268 102,928 101,597 98,598 92,267 90,531 5.76% QoQ % -0.81% -3.56% 1.31% 3.04% 6.86% 1.92% - Horiz. % 108.76% 109.65% 113.69% 112.22% 108.91% 101.92% 100.00%
Dividend 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 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 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 98,462 99,268 102,928 101,597 98,598 92,267 90,531 5.76% QoQ % -0.81% -3.56% 1.31% 3.04% 6.86% 1.92% - Horiz. % 108.76% 109.65% 113.69% 112.22% 108.91% 101.92% 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 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -1.06 % -2.97 % 1.52 % 3.23 % 6.59 % 1.33 % 0.04 % - QoQ % 64.31% -295.39% -52.94% -50.99% 395.49% 3,225.00% - Horiz. % -2,650.00% -7,425.00% 3,800.00% 8,075.00% 16,475.00% 3,325.00% 100.00%
ROE -0.82 % -3.67 % 1.30 % 2.95 % 6.42 % 1.44 % 0.02 % - QoQ % 77.66% -382.31% -55.93% -54.05% 345.83% 7,100.00% - Horiz. % -4,100.00% -18,350.00% 6,500.00% 14,750.00% 32,100.00% 7,200.00% 100.00%
Per Share 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 190.52 305.98 218.95 231.70 239.53 250.82 104.70 49.10% QoQ % -37.73% 39.75% -5.50% -3.27% -4.50% 139.56% - Horiz. % 181.97% 292.24% 209.12% 221.30% 228.78% 239.56% 100.00%
EPS -2.02 -9.09 3.33 7.47 15.79 3.32 0.04 - QoQ % 77.78% -372.97% -55.42% -52.69% 375.60% 8,200.00% - Horiz. % -5,050.00% -22,725.00% 8,325.00% 18,675.00% 39,475.00% 8,300.00% 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 2.4556 2.4757 2.5670 2.5338 2.4590 2.3011 2.2578 5.76% QoQ % -0.81% -3.56% 1.31% 3.04% 6.86% 1.92% - Horiz. % 108.76% 109.65% 113.69% 112.22% 108.91% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 190.52 305.98 218.95 231.70 239.53 250.82 104.70 49.10% QoQ % -37.73% 39.75% -5.50% -3.27% -4.50% 139.56% - Horiz. % 181.97% 292.24% 209.12% 221.30% 228.78% 239.56% 100.00%
EPS -2.02 -9.09 3.33 7.47 15.79 3.32 0.04 - QoQ % 77.78% -372.97% -55.42% -52.69% 375.60% 8,200.00% - Horiz. % -5,050.00% -22,725.00% 8,325.00% 18,675.00% 39,475.00% 8,300.00% 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 2.4556 2.4757 2.5670 2.5338 2.4590 2.3011 2.2578 5.76% QoQ % -0.81% -3.56% 1.31% 3.04% 6.86% 1.92% - Horiz. % 108.76% 109.65% 113.69% 112.22% 108.91% 101.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.7000 2.0400 2.1500 2.1500 1.1200 1.2600 1.7500 -
P/RPS 0.89 0.67 0.98 0.93 0.47 0.50 1.67 -34.29% QoQ % 32.84% -31.63% 5.38% 97.87% -6.00% -70.06% - Horiz. % 53.29% 40.12% 58.68% 55.69% 28.14% 29.94% 100.00%
P/EPS -84.36 -22.43 64.58 28.76 7.09 37.90 4,127.63 - QoQ % -276.10% -134.73% 124.55% 305.64% -81.29% -99.08% - Horiz. % -2.04% -0.54% 1.56% 0.70% 0.17% 0.92% 100.00%
EY -1.19 -4.46 1.55 3.48 14.10 2.64 0.02 - QoQ % 73.32% -387.74% -55.46% -75.32% 434.09% 13,100.00% - Horiz. % -5,950.00% -22,300.00% 7,750.00% 17,400.00% 70,500.01% 13,200.00% 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 0.69 0.82 0.84 0.85 0.46 0.55 0.78 -7.86% QoQ % -15.85% -2.38% -1.18% 84.78% -16.36% -29.49% - Horiz. % 88.46% 105.13% 107.69% 108.97% 58.97% 70.51% 100.00%
Price Multiplier on Announcement Date 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 25/09/17 29/06/17 27/03/17 21/12/16 26/09/16 23/06/16 23/03/16 -
Price 1.5600 2.0600 2.5400 2.7700 1.0600 1.2100 1.6100 -
P/RPS 0.82 0.67 1.16 1.20 0.44 0.48 1.54 -34.33% QoQ % 22.39% -42.24% -3.33% 172.73% -8.33% -68.83% - Horiz. % 53.25% 43.51% 75.32% 77.92% 28.57% 31.17% 100.00%
P/EPS -77.41 -22.65 76.29 37.06 6.71 36.40 3,797.42 - QoQ % -241.77% -129.69% 105.86% 452.31% -81.57% -99.04% - Horiz. % -2.04% -0.60% 2.01% 0.98% 0.18% 0.96% 100.00%
EY -1.29 -4.41 1.31 2.70 14.89 2.75 0.03 - QoQ % 70.75% -436.64% -51.48% -81.87% 441.45% 9,066.67% - Horiz. % -4,300.00% -14,700.00% 4,366.67% 9,000.00% 49,633.34% 9,166.67% 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 0.64 0.83 0.99 1.09 0.43 0.53 0.71 -6.69% QoQ % -22.89% -16.16% -9.17% 153.49% -18.87% -25.35% - Horiz. % 90.14% 116.90% 139.44% 153.52% 60.56% 74.65% 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-16.pdf 
