[TECGUAN] YoY Quarter Result on 2015-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 43,807 76,391 96,045 66,090 45,694 40,555 40,108 1.48% YoY % -42.65% -20.46% 45.32% 44.64% 12.67% 1.11% - Horiz. % 109.22% 190.46% 239.47% 164.78% 113.93% 101.11% 100.00%
PBT 41 -1,524 8,170 4,261 -2,312 1,375 -2,456 - YoY % 102.69% -118.65% 91.74% 284.30% -268.15% 155.99% - Horiz. % -1.67% 62.05% -332.65% -173.49% 94.14% -55.99% 100.00%
Tax 609 716 -1,840 -1,675 448 -112 -73 - YoY % -14.94% 138.91% -9.85% -473.88% 500.00% -53.42% - Horiz. % -834.25% -980.82% 2,520.55% 2,294.52% -613.70% 153.42% 100.00%
NP 650 -808 6,330 2,586 -1,864 1,263 -2,529 - YoY % 180.45% -112.76% 144.78% 238.73% -247.59% 149.94% - Horiz. % -25.70% 31.95% -250.30% -102.25% 73.71% -49.94% 100.00%
NP to SH 650 -808 6,330 2,586 -1,864 1,263 -2,529 - YoY % 180.45% -112.76% 144.78% 238.73% -247.59% 149.94% - Horiz. % -25.70% 31.95% -250.30% -102.25% 73.71% -49.94% 100.00%
Tax Rate -1,485.37 % - % 22.52 % 39.31 % - % 8.15 % - % - YoY % 0.00% 0.00% -42.71% 0.00% 0.00% 0.00% - Horiz. % -18,225.40% 0.00% 276.32% 482.33% 0.00% 100.00% -
Total Cost 43,157 77,199 89,715 63,504 47,558 39,292 42,637 0.20% YoY % -44.10% -13.95% 41.27% 33.53% 21.04% -7.85% - Horiz. % 101.22% 181.06% 210.42% 148.94% 111.54% 92.15% 100.00%
Net Worth 98,029 98,462 98,598 80,522 79,055 73,557 51,536 11.31% YoY % -0.44% -0.14% 22.45% 1.86% 7.47% 42.73% - Horiz. % 190.21% 191.05% 191.32% 156.24% 153.40% 142.73% 100.00%
Dividend 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 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 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 98,029 98,462 98,598 80,522 79,055 73,557 51,536 11.31% YoY % -0.44% -0.14% 22.45% 1.86% 7.47% 42.73% - Horiz. % 190.21% 191.05% 191.32% 156.24% 153.40% 142.73% 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 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 1.48 % -1.06 % 6.59 % 3.91 % -4.08 % 3.11 % -6.31 % - YoY % 239.62% -116.08% 68.54% 195.83% -231.19% 149.29% - Horiz. % -23.45% 16.80% -104.44% -61.97% 64.66% -49.29% 100.00%
ROE 0.66 % -0.82 % 6.42 % 3.21 % -2.36 % 1.72 % -4.91 % - YoY % 180.49% -112.77% 100.00% 236.02% -237.21% 135.03% - Horiz. % -13.44% 16.70% -130.75% -65.38% 48.07% -35.03% 100.00%
Per Share 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 109.25 190.52 239.53 164.83 113.96 101.14 100.03 1.48% YoY % -42.66% -20.46% 45.32% 44.64% 12.68% 1.11% - Horiz. % 109.22% 190.46% 239.46% 164.78% 113.93% 101.11% 100.00%
EPS 1.62 -2.02 15.79 6.45 -4.65 3.15 -6.13 - YoY % 180.20% -112.79% 144.81% 238.71% -247.62% 151.39% - Horiz. % -26.43% 32.95% -257.59% -105.22% 75.86% -51.39% 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 2.4448 2.4556 2.4590 2.0082 1.9716 1.8345 1.2853 11.31% YoY % -0.44% -0.14% 22.45% 1.86% 7.47% 42.73% - Horiz. % 190.21% 191.05% 191.32% 156.24% 153.40% 142.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 109.25 190.52 239.53 164.83 113.96 101.14 100.03 1.48% YoY % -42.66% -20.46% 45.32% 44.64% 12.68% 1.11% - Horiz. % 109.22% 190.46% 239.46% 164.78% 113.93% 101.11% 100.00%
EPS 1.62 -2.02 15.79 6.45 -4.65 3.15 -6.13 - YoY % 180.20% -112.79% 144.81% 238.71% -247.62% 151.39% - Horiz. % -26.43% 32.95% -257.59% -105.22% 75.86% -51.39% 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 2.4448 2.4556 2.4590 2.0082 1.9716 1.8345 1.2853 11.31% YoY % -0.44% -0.14% 22.45% 1.86% 7.47% 42.73% - Horiz. % 190.21% 191.05% 191.32% 156.24% 153.40% 142.73% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.0000 1.7000 1.1200 0.7800 1.4700 0.6800 0.6800 -
P/RPS 0.92 0.89 0.47 0.47 1.29 0.67 0.68 5.16% YoY % 3.37% 89.36% 0.00% -63.57% 92.54% -1.47% - Horiz. % 135.29% 130.88% 69.12% 69.12% 189.71% 98.53% 100.00%
P/EPS 61.69 -84.36 7.09 12.09 -31.62 21.59 -10.78 - YoY % 173.13% -1,289.84% -41.36% 138.24% -246.46% 300.28% - Horiz. % -572.26% 782.56% -65.77% -112.15% 293.32% -200.28% 100.00%
EY 1.62 -1.19 14.10 8.27 -3.16 4.63 -9.28 - YoY % 236.13% -108.44% 70.50% 361.71% -168.25% 149.89% - Horiz. % -17.46% 12.82% -151.94% -89.12% 34.05% -49.89% 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 0.41 0.69 0.46 0.39 0.75 0.37 0.53 -4.19% YoY % -40.58% 50.00% 17.95% -48.00% 102.70% -30.19% - Horiz. % 77.36% 130.19% 86.79% 73.58% 141.51% 69.81% 100.00%
Price Multiplier on Announcement Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 25/09/17 26/09/16 25/09/15 26/09/14 27/09/13 26/09/12 -
Price 0.8800 1.5600 1.0600 0.7000 1.5000 0.9000 0.6600 -
P/RPS 0.81 0.82 0.44 0.42 1.32 0.89 0.66 3.47% YoY % -1.22% 86.36% 4.76% -68.18% 48.31% 34.85% - Horiz. % 122.73% 124.24% 66.67% 63.64% 200.00% 134.85% 100.00%
P/EPS 54.29 -77.41 6.71 10.85 -32.27 28.57 -10.46 - YoY % 170.13% -1,253.65% -38.16% 133.62% -212.95% 373.14% - Horiz. % -519.02% 740.06% -64.15% -103.73% 308.51% -273.14% 100.00%
EY 1.84 -1.29 14.89 9.21 -3.10 3.50 -9.56 - YoY % 242.64% -108.66% 61.67% 397.10% -188.57% 136.61% - Horiz. % -19.25% 13.49% -155.75% -96.34% 32.43% -36.61% 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 0.36 0.64 0.43 0.35 0.76 0.49 0.51 -5.64% YoY % -43.75% 48.84% 22.86% -53.95% 55.10% -3.92% - Horiz. % 70.59% 125.49% 84.31% 68.63% 149.02% 96.08% 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-15.pdf 
