[TECGUAN] YoY Quarter Result on 2019-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 248,171 95,050 181,048 70,549 43,807 76,391 96,045 17.13% YoY % 161.10% -47.50% 156.63% 61.05% -42.65% -20.46% - Horiz. % 258.39% 98.96% 188.50% 73.45% 45.61% 79.54% 100.00%
PBT 18,523 6,457 3,108 3,224 41 -1,524 8,170 14.61% YoY % 186.87% 107.75% -3.60% 7,763.41% 102.69% -118.65% - Horiz. % 226.72% 79.03% 38.04% 39.46% 0.50% -18.65% 100.00%
Tax -3,675 -963 -683 -860 609 716 -1,840 12.21% YoY % -281.62% -41.00% 20.58% -241.22% -14.94% 138.91% - Horiz. % 199.73% 52.34% 37.12% 46.74% -33.10% -38.91% 100.00%
NP 14,848 5,494 2,425 2,364 650 -808 6,330 15.26% YoY % 170.26% 126.56% 2.58% 263.69% 180.45% -112.76% - Horiz. % 234.57% 86.79% 38.31% 37.35% 10.27% -12.76% 100.00%
NP to SH 14,848 5,494 2,425 2,364 650 -808 6,330 15.26% YoY % 170.26% 126.56% 2.58% 263.69% 180.45% -112.76% - Horiz. % 234.57% 86.79% 38.31% 37.35% 10.27% -12.76% 100.00%
Tax Rate 19.84 % 14.91 % 21.98 % 26.67 % -1,485.37 % - % 22.52 % -2.09% YoY % 33.07% -32.17% -17.59% 101.80% 0.00% 0.00% - Horiz. % 88.10% 66.21% 97.60% 118.43% -6,595.78% 0.00% 100.00%
Total Cost 233,323 89,556 178,623 68,185 43,157 77,199 89,715 17.26% YoY % 160.53% -49.86% 161.97% 57.99% -44.10% -13.95% - Horiz. % 260.07% 99.82% 199.10% 76.00% 48.10% 86.05% 100.00%
Net Worth 9,081,970 64,183 58,950 53,220 98,029 98,462 98,598 112.44% YoY % 14,050.06% 8.88% 10.77% -45.71% -0.44% -0.14% - Horiz. % 9,211.06% 65.10% 59.79% 53.98% 99.42% 99.86% 100.00%
Dividend 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 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 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 9,081,970 64,183 58,950 53,220 98,029 98,462 98,598 112.44% YoY % 14,050.06% 8.88% 10.77% -45.71% -0.44% -0.14% - Horiz. % 9,211.06% 65.10% 59.79% 53.98% 99.42% 99.86% 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 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 5.98 % 5.78 % 1.34 % 3.35 % 1.48 % -1.06 % 6.59 % -1.61% YoY % 3.46% 331.34% -60.00% 126.35% 239.62% -116.08% - Horiz. % 90.74% 87.71% 20.33% 50.83% 22.46% -16.08% 100.00%
ROE 0.16 % 8.56 % 4.11 % 4.44 % 0.66 % -0.82 % 6.42 % -45.94% YoY % -98.13% 108.27% -7.43% 572.73% 180.49% -112.77% - Horiz. % 2.49% 133.33% 64.02% 69.16% 10.28% -12.77% 100.00%
Per Share 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 618.93 237.05 451.53 175.95 109.25 190.52 239.53 17.13% YoY % 161.10% -47.50% 156.62% 61.05% -42.66% -20.46% - Horiz. % 258.39% 98.96% 188.51% 73.46% 45.61% 79.54% 100.00%
EPS 37.03 13.70 6.05 5.90 1.62 -2.02 15.79 15.26% YoY % 170.29% 126.45% 2.54% 264.20% 180.20% -112.79% - Horiz. % 234.52% 86.76% 38.32% 37.37% 10.26% -12.79% 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 226.5000 1.6007 1.4702 1.3273 2.4448 2.4556 2.4590 112.44% YoY % 14,050.06% 8.88% 10.77% -45.71% -0.44% -0.14% - Horiz. % 9,211.06% 65.10% 59.79% 53.98% 99.42% 99.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 618.93 237.05 451.53 175.95 109.25 190.52 239.53 17.13% YoY % 161.10% -47.50% 156.62% 61.05% -42.66% -20.46% - Horiz. % 258.39% 98.96% 188.51% 73.46% 45.61% 79.54% 100.00%
EPS 37.03 13.70 6.05 5.90 1.62 -2.02 15.79 15.26% YoY % 170.29% 126.45% 2.54% 264.20% 180.20% -112.79% - Horiz. % 234.52% 86.76% 38.32% 37.37% 10.26% -12.79% 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 226.5000 1.6007 1.4702 1.3273 2.4448 2.4556 2.4590 112.44% YoY % 14,050.06% 8.88% 10.77% -45.71% -0.44% -0.14% - Horiz. % 9,211.06% 65.10% 59.79% 53.98% 99.42% 99.86% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 1.1800 1.3800 1.0200 1.0700 1.0000 1.7000 1.1200 -
P/RPS 0.19 0.58 0.23 0.61 0.92 0.89 0.47 -14.01% YoY % -67.24% 152.17% -62.30% -33.70% 3.37% 89.36% - Horiz. % 40.43% 123.40% 48.94% 129.79% 195.74% 189.36% 100.00%
P/EPS 3.19 10.07 16.87 18.15 61.69 -84.36 7.09 -12.46% YoY % -68.32% -40.31% -7.05% -70.58% 173.13% -1,289.84% - Horiz. % 44.99% 142.03% 237.94% 255.99% 870.10% -1,189.84% 100.00%
EY 31.38 9.93 5.93 5.51 1.62 -1.19 14.10 14.26% YoY % 216.01% 67.45% 7.62% 240.12% 236.13% -108.44% - Horiz. % 222.55% 70.43% 42.06% 39.08% 11.49% -8.44% 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 0.86 0.69 0.81 0.41 0.69 0.46 -47.16% YoY % -98.84% 24.64% -14.81% 97.56% -40.58% 50.00% - Horiz. % 2.17% 186.96% 150.00% 176.09% 89.13% 150.00% 100.00%
Price Multiplier on Announcement Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 30/09/22 30/09/21 01/10/20 24/09/19 26/09/18 25/09/17 26/09/16 -
Price 1.1500 1.4600 1.1600 1.0500 0.8800 1.5600 1.0600 -
P/RPS 0.19 0.62 0.26 0.60 0.81 0.82 0.44 -13.06% YoY % -69.35% 138.46% -56.67% -25.93% -1.22% 86.36% - Horiz. % 43.18% 140.91% 59.09% 136.36% 184.09% 186.36% 100.00%
P/EPS 3.11 10.66 19.18 17.81 54.29 -77.41 6.71 -12.02% YoY % -70.83% -44.42% 7.69% -67.19% 170.13% -1,253.65% - Horiz. % 46.35% 158.87% 285.84% 265.42% 809.09% -1,153.65% 100.00%
EY 32.20 9.38 5.21 5.61 1.84 -1.29 14.89 13.71% YoY % 243.28% 80.04% -7.13% 204.89% 242.64% -108.66% - Horiz. % 216.25% 63.00% 34.99% 37.68% 12.36% -8.66% 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 0.91 0.79 0.79 0.36 0.64 0.43 -46.56% YoY % -98.90% 15.19% 0.00% 119.44% -43.75% 48.84% - Horiz. % 2.33% 211.63% 183.72% 183.72% 83.72% 148.84% 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-19.pdf 
