[TECGUAN] YoY Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 68,729 32,832 55,593 64,741 60,537 95,236 122,689 -9.20% YoY % 109.34% -40.94% -14.13% 6.94% -36.43% -22.38% - Horiz. % 56.02% 26.76% 45.31% 52.77% 49.34% 77.62% 100.00%
PBT 2,875 -2,362 -1,290 5,416 1,956 -4,173 -4,679 - YoY % 221.72% -83.10% -123.82% 176.89% 146.87% 10.81% - Horiz. % -61.44% 50.48% 27.57% -115.75% -41.80% 89.19% 100.00%
Tax -776 -252 -240 -1,124 -175 88 1,033 - YoY % -207.94% -5.00% 78.65% -542.29% -298.86% -91.48% - Horiz. % -75.12% -24.39% -23.23% -108.81% -16.94% 8.52% 100.00%
NP 2,099 -2,614 -1,530 4,292 1,781 -4,085 -3,646 - YoY % 180.30% -70.85% -135.65% 140.99% 143.60% -12.04% - Horiz. % -57.57% 71.70% 41.96% -117.72% -48.85% 112.04% 100.00%
NP to SH 2,099 -2,614 -1,530 4,292 1,781 -4,085 -3,646 - YoY % 180.30% -70.85% -135.65% 140.99% 143.60% -12.04% - Horiz. % -57.57% 71.70% 41.96% -117.72% -48.85% 112.04% 100.00%
Tax Rate 26.99 % - % - % 20.75 % 8.95 % - % - % - YoY % 0.00% 0.00% 0.00% 131.84% 0.00% 0.00% - Horiz. % 301.56% 0.00% 0.00% 231.84% 100.00% - -
Total Cost 66,630 35,446 57,123 60,449 58,756 99,321 126,335 -10.11% YoY % 87.98% -37.95% -5.50% 2.88% -40.84% -21.38% - Horiz. % 52.74% 28.06% 45.22% 47.85% 46.51% 78.62% 100.00%
Net Worth 10,923,625 75,971 58,689 56,524 50,855 97,383 99,268 118.83% YoY % 14,278.53% 29.45% 3.83% 11.15% -47.78% -1.90% - Horiz. % 11,004.16% 76.53% 59.12% 56.94% 51.23% 98.10% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 10,923,625 75,971 58,689 56,524 50,855 97,383 99,268 118.83% YoY % 14,278.53% 29.45% 3.83% 11.15% -47.78% -1.90% - Horiz. % 11,004.16% 76.53% 59.12% 56.94% 51.23% 98.10% 100.00%
NOSH 40,097 40,097 40,097 40,097 40,097 40,097 40,097 - YoY % 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 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 3.05 % -7.96 % -2.75 % 6.63 % 2.94 % -4.29 % -2.97 % - YoY % 138.32% -189.45% -141.48% 125.51% 168.53% -44.44% - Horiz. % -102.69% 268.01% 92.59% -223.23% -98.99% 144.44% 100.00%
ROE 0.02 % -3.44 % -2.61 % 7.59 % 3.50 % -4.19 % -3.67 % - YoY % 100.58% -31.80% -134.39% 116.86% 183.53% -14.17% - Horiz. % -0.54% 93.73% 71.12% -206.81% -95.37% 114.17% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 171.41 81.88 138.65 161.46 150.98 237.51 305.98 -9.20% YoY % 109.34% -40.94% -14.13% 6.94% -36.43% -22.38% - Horiz. % 56.02% 26.76% 45.31% 52.77% 49.34% 77.62% 100.00%
EPS 5.23 -6.52 -3.82 10.70 4.44 -10.19 -9.09 - YoY % 180.21% -70.68% -135.70% 140.99% 143.57% -12.10% - Horiz. % -57.54% 71.73% 42.02% -117.71% -48.84% 112.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 272.4300 1.8947 1.4637 1.4097 1.2683 2.4287 2.4757 118.83% YoY % 14,278.53% 29.45% 3.83% 11.15% -47.78% -1.90% - Horiz. % 11,004.16% 76.53% 59.12% 56.94% 51.23% 98.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 171.41 81.88 138.65 161.46 150.98 237.51 305.98 -9.20% YoY % 109.34% -40.94% -14.13% 6.94% -36.43% -22.38% - Horiz. % 56.02% 26.76% 45.31% 52.77% 49.34% 77.62% 100.00%
EPS 5.23 -6.52 -3.82 10.70 4.44 -10.19 -9.09 - YoY % 180.21% -70.68% -135.70% 140.99% 143.57% -12.10% - Horiz. % -57.54% 71.73% 42.02% -117.71% -48.84% 112.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 272.4300 1.8947 1.4637 1.4097 1.2683 2.4287 2.4757 118.83% YoY % 14,278.53% 29.45% 3.83% 11.15% -47.78% -1.90% - Horiz. % 11,004.16% 76.53% 59.12% 56.94% 51.23% 98.10% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 1.6900 1.9600 1.5500 0.8400 1.2600 1.0100 2.0400 -
P/RPS 0.99 2.39 1.12 0.52 0.83 0.43 0.67 6.72% YoY % -58.58% 113.39% 115.38% -37.35% 93.02% -35.82% - Horiz. % 147.76% 356.72% 167.16% 77.61% 123.88% 64.18% 100.00%
P/EPS 32.28 -30.07 -40.62 7.85 28.37 -9.91 -22.43 - YoY % 207.35% 25.97% -617.45% -72.33% 386.28% 55.82% - Horiz. % -143.91% 134.06% 181.10% -35.00% -126.48% 44.18% 100.00%
EY 3.10 -3.33 -2.46 12.74 3.53 -10.09 -4.46 - YoY % 193.09% -35.37% -119.31% 260.91% 134.99% -126.23% - Horiz. % -69.51% 74.66% 55.16% -285.65% -79.15% 226.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.01 1.03 1.06 0.60 0.99 0.42 0.82 -52.01% YoY % -99.03% -2.83% 76.67% -39.39% 135.71% -48.78% - Horiz. % 1.22% 125.61% 129.27% 73.17% 120.73% 51.22% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 - - 30/06/20 27/06/19 27/06/18 29/06/17 -
Price 1.5700 1.3700 1.3500 0.8500 1.2400 0.9550 2.0600 -
P/RPS 0.92 1.67 0.97 0.53 0.82 0.40 0.67 5.42% YoY % -44.91% 72.16% 83.02% -35.37% 105.00% -40.30% - Horiz. % 137.31% 249.25% 144.78% 79.10% 122.39% 59.70% 100.00%
P/EPS 29.99 -21.01 -35.38 7.94 27.92 -9.37 -22.65 - YoY % 242.74% 40.62% -545.59% -71.56% 397.97% 58.63% - Horiz. % -132.41% 92.76% 156.20% -35.06% -123.27% 41.37% 100.00%
EY 3.33 -4.76 -2.83 12.59 3.58 -10.67 -4.41 - YoY % 169.96% -68.20% -122.48% 251.68% 133.55% -141.95% - Horiz. % -75.51% 107.94% 64.17% -285.49% -81.18% 241.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.01 0.72 0.92 0.60 0.98 0.39 0.83 -52.10% YoY % -98.61% -21.74% 53.33% -38.78% 151.28% -53.01% - Horiz. % 1.20% 86.75% 110.84% 72.29% 118.07% 46.99% 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 1st Qtr Apr-22.pdf 
