[TECGUAN] YoY Quarter Result on 2020-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 72,422 325,242 75,415 97,311 98,526 76,511 87,792 -3.16% YoY % -77.73% 331.27% -22.50% -1.23% 28.77% -12.85% - Horiz. % 82.49% 370.47% 85.90% 110.84% 112.23% 87.15% 100.00%
PBT -6,442 20,931 1,822 -2,945 6,864 2,303 1,898 - YoY % -130.78% 1,048.79% 161.87% -142.91% 198.05% 21.34% - Horiz. % -339.41% 1,102.79% 96.00% -155.16% 361.64% 121.34% 100.00%
Tax 1,420 -3,696 -622 130 -1,767 -1,506 -563 - YoY % 138.42% -494.21% -578.46% 107.36% -17.33% -167.50% - Horiz. % -252.22% 656.48% 110.48% -23.09% 313.85% 267.50% 100.00%
NP -5,022 17,235 1,200 -2,815 5,097 797 1,335 - YoY % -129.14% 1,336.25% 142.63% -155.23% 539.52% -40.30% - Horiz. % -376.18% 1,291.01% 89.89% -210.86% 381.80% 59.70% 100.00%
NP to SH -5,022 17,235 1,200 -2,815 5,097 797 1,335 - YoY % -129.14% 1,336.25% 142.63% -155.23% 539.52% -40.30% - Horiz. % -376.18% 1,291.01% 89.89% -210.86% 381.80% 59.70% 100.00%
Tax Rate - % 17.66 % 34.14 % - % 25.74 % 65.39 % 29.66 % - YoY % 0.00% -48.27% 0.00% 0.00% -60.64% 120.47% - Horiz. % 0.00% 59.54% 115.10% 0.00% 86.78% 220.47% 100.00%
Total Cost 77,444 308,007 74,215 100,126 93,429 75,714 86,457 -1.82% YoY % -74.86% 315.02% -25.88% 7.17% 23.40% -12.43% - Horiz. % 89.58% 356.25% 85.84% 115.81% 108.06% 87.57% 100.00%
Net Worth 10,713,517 82,010 60,410 52,234 49,094 101,120 102,928 116.81% YoY % 12,963.61% 35.76% 15.65% 6.39% -51.45% -1.76% - Horiz. % 10,408.65% 79.68% 58.69% 50.75% 47.70% 98.24% 100.00%
Dividend 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 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 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 10,713,517 82,010 60,410 52,234 49,094 101,120 102,928 116.81% YoY % 12,963.61% 35.76% 15.65% 6.39% -51.45% -1.76% - Horiz. % 10,408.65% 79.68% 58.69% 50.75% 47.70% 98.24% 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 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin -6.93 % 5.30 % 1.59 % -2.89 % 5.17 % 1.04 % 1.52 % - YoY % -230.75% 233.33% 155.02% -155.90% 397.12% -31.58% - Horiz. % -455.92% 348.68% 104.61% -190.13% 340.13% 68.42% 100.00%
ROE -0.05 % 21.02 % 1.99 % -5.39 % 10.38 % 0.79 % 1.30 % - YoY % -100.24% 956.28% 136.92% -151.93% 1,213.92% -39.23% - Horiz. % -3.85% 1,616.92% 153.08% -414.62% 798.46% 60.77% 100.00%
Per Share 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 180.62 811.14 188.08 242.69 245.72 190.81 218.95 -3.16% YoY % -77.73% 331.27% -22.50% -1.23% 28.78% -12.85% - Horiz. % 82.49% 370.47% 85.90% 110.84% 112.23% 87.15% 100.00%
EPS -12.52 42.98 2.99 -7.02 12.71 1.99 3.33 - YoY % -129.13% 1,337.46% 142.59% -155.23% 538.69% -40.24% - Horiz. % -375.98% 1,290.69% 89.79% -210.81% 381.68% 59.76% 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 267.1900 2.0453 1.5066 1.3027 1.2244 2.5219 2.5670 116.81% YoY % 12,963.61% 35.76% 15.65% 6.39% -51.45% -1.76% - Horiz. % 10,408.65% 79.68% 58.69% 50.75% 47.70% 98.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 180.62 811.14 188.08 242.69 245.72 190.81 218.95 -3.16% YoY % -77.73% 331.27% -22.50% -1.23% 28.78% -12.85% - Horiz. % 82.49% 370.47% 85.90% 110.84% 112.23% 87.15% 100.00%
EPS -12.52 42.98 2.99 -7.02 12.71 1.99 3.33 - YoY % -129.13% 1,337.46% 142.59% -155.23% 538.69% -40.24% - Horiz. % -375.98% 1,290.69% 89.79% -210.81% 381.68% 59.76% 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 267.1900 2.0453 1.5066 1.3027 1.2244 2.5219 2.5670 116.81% YoY % 12,963.61% 35.76% 15.65% 6.39% -51.45% -1.76% - Horiz. % 10,408.65% 79.68% 58.69% 50.75% 47.70% 98.24% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 1.8600 1.2000 1.1500 1.3600 0.8200 1.3100 2.1500 -
P/RPS 1.03 0.15 0.61 0.56 0.33 0.69 0.98 0.83% YoY % 586.67% -75.41% 8.93% 69.70% -52.17% -29.59% - Horiz. % 105.10% 15.31% 62.24% 57.14% 33.67% 70.41% 100.00%
P/EPS -14.85 2.79 38.43 -19.37 6.45 65.91 64.58 - YoY % -632.26% -92.74% 298.40% -400.31% -90.21% 2.06% - Horiz. % -22.99% 4.32% 59.51% -29.99% 9.99% 102.06% 100.00%
EY -6.73 35.82 2.60 -5.16 15.50 1.52 1.55 - YoY % -118.79% 1,277.69% 150.39% -133.29% 919.74% -1.94% - Horiz. % -434.19% 2,310.97% 167.74% -332.90% 1,000.00% 98.06% 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 0.59 0.76 1.04 0.67 0.52 0.84 -52.20% YoY % -98.31% -22.37% -26.92% 55.22% 28.85% -38.10% - Horiz. % 1.19% 70.24% 90.48% 123.81% 79.76% 61.90% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date - 31/03/22 31/03/21 - 26/03/19 26/03/18 27/03/17 -
Price 1.8200 1.3700 1.3000 0.8850 1.0100 1.1400 2.5400 -
P/RPS 1.01 0.17 0.69 0.36 0.41 0.60 1.16 -2.28% YoY % 494.12% -75.36% 91.67% -12.20% -31.67% -48.28% - Horiz. % 87.07% 14.66% 59.48% 31.03% 35.34% 51.72% 100.00%
P/EPS -14.53 3.19 43.44 -12.61 7.95 57.35 76.29 - YoY % -555.49% -92.66% 444.49% -258.62% -86.14% -24.83% - Horiz. % -19.05% 4.18% 56.94% -16.53% 10.42% 75.17% 100.00%
EY -6.88 31.37 2.30 -7.93 12.59 1.74 1.31 - YoY % -121.93% 1,263.91% 129.00% -162.99% 623.56% 32.82% - Horiz. % -525.19% 2,394.66% 175.57% -605.34% 961.07% 132.82% 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 0.67 0.86 0.68 0.82 0.45 0.99 -53.49% YoY % -98.51% -22.09% 26.47% -17.07% 82.22% -54.55% - Horiz. % 1.01% 67.68% 86.87% 68.69% 82.83% 45.45% 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 4th Qtr Jan-20.pdf 
