[TECGUAN] YoY Quarter Result on 2020-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 52,958 248,171 95,050 181,048 70,549 43,807 76,391 -5.92% YoY % -78.66% 161.10% -47.50% 156.63% 61.05% -42.65% - Horiz. % 69.32% 324.87% 124.43% 237.00% 92.35% 57.35% 100.00%
PBT 3,378 18,523 6,457 3,108 3,224 41 -1,524 - YoY % -81.76% 186.87% 107.75% -3.60% 7,763.41% 102.69% - Horiz. % -221.65% -1,215.42% -423.69% -203.94% -211.55% -2.69% 100.00%
Tax -776 -3,675 -963 -683 -860 609 716 - YoY % 78.88% -281.62% -41.00% 20.58% -241.22% -14.94% - Horiz. % -108.38% -513.27% -134.50% -95.39% -120.11% 85.06% 100.00%
NP 2,602 14,848 5,494 2,425 2,364 650 -808 - YoY % -82.48% 170.26% 126.56% 2.58% 263.69% 180.45% - Horiz. % -322.03% -1,837.62% -679.95% -300.12% -292.57% -80.45% 100.00%
NP to SH 2,602 14,848 5,494 2,425 2,364 650 -808 - YoY % -82.48% 170.26% 126.56% 2.58% 263.69% 180.45% - Horiz. % -322.03% -1,837.62% -679.95% -300.12% -292.57% -80.45% 100.00%
Tax Rate 22.97 % 19.84 % 14.91 % 21.98 % 26.67 % -1,485.37 % - % - YoY % 15.78% 33.07% -32.17% -17.59% 101.80% 0.00% - Horiz. % -1.55% -1.34% -1.00% -1.48% -1.80% 100.00% -
Total Cost 50,356 233,323 89,556 178,623 68,185 43,157 77,199 -6.87% YoY % -78.42% 160.53% -49.86% 161.97% 57.99% -44.10% - Horiz. % 65.23% 302.24% 116.01% 231.38% 88.32% 55.90% 100.00%
Net Worth 111,834 9,081,970 64,183 58,950 53,220 98,029 98,462 2.14% YoY % -98.77% 14,050.06% 8.88% 10.77% -45.71% -0.44% - Horiz. % 113.58% 9,223.82% 65.19% 59.87% 54.05% 99.56% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 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 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 111,834 9,081,970 64,183 58,950 53,220 98,029 98,462 2.14% YoY % -98.77% 14,050.06% 8.88% 10.77% -45.71% -0.44% - Horiz. % 113.58% 9,223.82% 65.19% 59.87% 54.05% 99.56% 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 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 4.91 % 5.98 % 5.78 % 1.34 % 3.35 % 1.48 % -1.06 % - YoY % -17.89% 3.46% 331.34% -60.00% 126.35% 239.62% - Horiz. % -463.21% -564.15% -545.28% -126.42% -316.04% -139.62% 100.00%
ROE 2.33 % 0.16 % 8.56 % 4.11 % 4.44 % 0.66 % -0.82 % - YoY % 1,356.25% -98.13% 108.27% -7.43% 572.73% 180.49% - Horiz. % -284.15% -19.51% -1,043.90% -501.22% -541.46% -80.49% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 132.07 618.93 237.05 451.53 175.95 109.25 190.52 -5.92% YoY % -78.66% 161.10% -47.50% 156.62% 61.05% -42.66% - Horiz. % 69.32% 324.86% 124.42% 237.00% 92.35% 57.34% 100.00%
EPS 6.49 37.03 13.70 6.05 5.90 1.62 -2.02 - YoY % -82.47% 170.29% 126.45% 2.54% 264.20% 180.20% - Horiz. % -321.29% -1,833.17% -678.22% -299.50% -292.08% -80.20% 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 2.7891 226.5000 1.6007 1.4702 1.3273 2.4448 2.4556 2.14% YoY % -98.77% 14,050.06% 8.88% 10.77% -45.71% -0.44% - Horiz. % 113.58% 9,223.82% 65.19% 59.87% 54.05% 99.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 132.07 618.93 237.05 451.53 175.95 109.25 190.52 -5.92% YoY % -78.66% 161.10% -47.50% 156.62% 61.05% -42.66% - Horiz. % 69.32% 324.86% 124.42% 237.00% 92.35% 57.34% 100.00%
EPS 6.49 37.03 13.70 6.05 5.90 1.62 -2.02 - YoY % -82.47% 170.29% 126.45% 2.54% 264.20% 180.20% - Horiz. % -321.29% -1,833.17% -678.22% -299.50% -292.08% -80.20% 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 2.7891 226.5000 1.6007 1.4702 1.3273 2.4448 2.4556 2.14% YoY % -98.77% 14,050.06% 8.88% 10.77% -45.71% -0.44% - Horiz. % 113.58% 9,223.82% 65.19% 59.87% 54.05% 99.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 1.6100 1.1800 1.3800 1.0200 1.0700 1.0000 1.7000 -
P/RPS 1.22 0.19 0.58 0.23 0.61 0.92 0.89 5.39% YoY % 542.11% -67.24% 152.17% -62.30% -33.70% 3.37% - Horiz. % 137.08% 21.35% 65.17% 25.84% 68.54% 103.37% 100.00%
P/EPS 24.81 3.19 10.07 16.87 18.15 61.69 -84.36 - YoY % 677.74% -68.32% -40.31% -7.05% -70.58% 173.13% - Horiz. % -29.41% -3.78% -11.94% -20.00% -21.51% -73.13% 100.00%
EY 4.03 31.38 9.93 5.93 5.51 1.62 -1.19 - YoY % -87.16% 216.01% 67.45% 7.62% 240.12% 236.13% - Horiz. % -338.66% -2,636.97% -834.45% -498.32% -463.03% -136.13% 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 0.58 0.01 0.86 0.69 0.81 0.41 0.69 -2.85% YoY % 5,700.00% -98.84% 24.64% -14.81% 97.56% -40.58% - Horiz. % 84.06% 1.45% 124.64% 100.00% 117.39% 59.42% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 26/09/23 30/09/22 30/09/21 01/10/20 24/09/19 26/09/18 25/09/17 -
Price 1.7000 1.1500 1.4600 1.1600 1.0500 0.8800 1.5600 -
P/RPS 1.29 0.19 0.62 0.26 0.60 0.81 0.82 7.84% YoY % 578.95% -69.35% 138.46% -56.67% -25.93% -1.22% - Horiz. % 157.32% 23.17% 75.61% 31.71% 73.17% 98.78% 100.00%
P/EPS 26.20 3.11 10.66 19.18 17.81 54.29 -77.41 - YoY % 742.44% -70.83% -44.42% 7.69% -67.19% 170.13% - Horiz. % -33.85% -4.02% -13.77% -24.78% -23.01% -70.13% 100.00%
EY 3.82 32.20 9.38 5.21 5.61 1.84 -1.29 - YoY % -88.14% 243.28% 80.04% -7.13% 204.89% 242.64% - Horiz. % -296.12% -2,496.12% -727.13% -403.88% -434.88% -142.64% 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 0.61 0.01 0.91 0.79 0.79 0.36 0.64 -0.80% YoY % 6,000.00% -98.90% 15.19% 0.00% 119.44% -43.75% - Horiz. % 95.31% 1.56% 142.19% 123.44% 123.44% 56.25% 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