[TECGUAN] YoY Quarter Result on 2013-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 92,904 48,488 63,838 45,876 50,537 10,072 19,974 29.17% YoY % 91.60% -24.05% 39.15% -9.22% 401.76% -49.57% - Horiz. % 465.12% 242.76% 319.61% 229.68% 253.01% 50.43% 100.00%
PBT 3,642 2,533 -5,724 3,211 -6,029 -2,098 -2,120 - YoY % 43.78% 144.25% -278.26% 153.26% -187.37% 1.04% - Horiz. % -171.79% -119.48% 270.00% -151.46% 284.39% 98.96% 100.00%
Tax -645 -293 567 -1,389 -1,357 141 -64 46.92% YoY % -120.14% -151.68% 140.82% -2.36% -1,062.41% 320.31% - Horiz. % 1,007.81% 457.81% -885.94% 2,170.31% 2,120.31% -220.31% 100.00%
NP 2,997 2,240 -5,157 1,822 -7,386 -1,957 -2,184 - YoY % 33.79% 143.44% -383.04% 124.67% -277.41% 10.39% - Horiz. % -137.23% -102.56% 236.13% -83.42% 338.19% 89.61% 100.00%
NP to SH 2,997 2,240 -5,157 1,822 -7,386 -1,957 -2,184 - YoY % 33.79% 143.44% -383.04% 124.67% -277.41% 10.39% - Horiz. % -137.23% -102.56% 236.13% -83.42% 338.19% 89.61% 100.00%
Tax Rate 17.71 % 11.57 % - % 43.26 % - % - % - % - YoY % 53.07% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 40.94% 26.75% 0.00% 100.00% - - -
Total Cost 89,907 46,248 68,995 44,054 57,923 12,029 22,158 26.27% YoY % 94.40% -32.97% 56.61% -23.94% 381.53% -45.71% - Horiz. % 405.75% 208.72% 311.38% 198.82% 261.41% 54.29% 100.00%
Net Worth 101,597 82,764 73,898 75,378 44,150 53,805 46,737 13.80% YoY % 22.76% 12.00% -1.96% 70.73% -17.94% 15.12% - Horiz. % 217.38% 177.08% 158.11% 161.28% 94.46% 115.12% 100.00%
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 101,597 82,764 73,898 75,378 44,150 53,805 46,737 13.80% YoY % 22.76% 12.00% -1.96% 70.73% -17.94% 15.12% - Horiz. % 217.38% 177.08% 158.11% 161.28% 94.46% 115.12% 100.00%
NOSH 40,097 40,097 40,097 40,097 40,097 40,102 40,094 0.00% YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 0.02% - Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.02% 100.00%
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.23 % 4.62 % -8.08 % 3.97 % -14.62 % -19.43 % -10.93 % - YoY % -30.09% 157.18% -303.53% 127.15% 24.76% -77.77% - Horiz. % -29.55% -42.27% 73.92% -36.32% 133.76% 177.77% 100.00%
ROE 2.95 % 2.71 % -6.98 % 2.42 % -16.73 % -3.64 % -4.67 % - YoY % 8.86% 138.83% -388.43% 114.47% -359.62% 22.06% - Horiz. % -63.17% -58.03% 149.46% -51.82% 358.24% 77.94% 100.00%
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 231.70 120.93 159.21 114.41 126.04 25.12 49.82 29.17% YoY % 91.60% -24.04% 39.16% -9.23% 401.75% -49.58% - Horiz. % 465.07% 242.73% 319.57% 229.65% 252.99% 50.42% 100.00%
EPS 7.47 5.59 -12.86 4.54 -18.42 -4.88 -5.45 - YoY % 33.63% 143.47% -383.26% 124.65% -277.46% 10.46% - Horiz. % -137.06% -102.57% 235.96% -83.30% 337.98% 89.54% 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 2.5338 2.0641 1.8430 1.8799 1.1011 1.3417 1.1657 13.80% YoY % 22.76% 12.00% -1.96% 70.73% -17.93% 15.10% - Horiz. % 217.36% 177.07% 158.10% 161.27% 94.46% 115.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 231.70 120.93 159.21 114.41 126.04 25.12 49.81 29.17% YoY % 91.60% -24.04% 39.16% -9.23% 401.75% -49.57% - Horiz. % 465.17% 242.78% 319.63% 229.69% 253.04% 50.43% 100.00%
EPS 7.47 5.59 -12.86 4.54 -18.42 -4.88 -5.45 - YoY % 33.63% 143.47% -383.26% 124.65% -277.46% 10.46% - Horiz. % -137.06% -102.57% 235.96% -83.30% 337.98% 89.54% 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 2.5338 2.0641 1.8430 1.8799 1.1011 1.3419 1.1656 13.80% YoY % 22.76% 12.00% -1.96% 70.73% -17.94% 15.13% - Horiz. % 217.38% 177.08% 158.12% 161.28% 94.47% 115.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.1500 1.6200 1.1300 0.8450 0.6700 0.6800 0.5400 -
P/RPS 0.93 1.34 0.71 0.74 0.53 2.71 1.08 -2.46% YoY % -30.60% 88.73% -4.05% 39.62% -80.44% 150.93% - Horiz. % 86.11% 124.07% 65.74% 68.52% 49.07% 250.93% 100.00%
P/EPS 28.76 29.00 -8.79 18.60 -3.64 -13.93 -9.91 - YoY % -0.83% 429.92% -147.26% 610.99% 73.87% -40.57% - Horiz. % -290.21% -292.63% 88.70% -187.69% 36.73% 140.57% 100.00%
EY 3.48 3.45 -11.38 5.38 -27.49 -7.18 -10.09 - YoY % 0.87% 130.32% -311.52% 119.57% -282.87% 28.84% - Horiz. % -34.49% -34.19% 112.78% -53.32% 272.45% 71.16% 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 0.85 0.78 0.61 0.45 0.61 0.51 0.46 10.77% YoY % 8.97% 27.87% 35.56% -26.23% 19.61% 10.87% - Horiz. % 184.78% 169.57% 132.61% 97.83% 132.61% 110.87% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 21/12/16 21/12/15 18/12/14 27/12/13 26/12/12 23/12/11 27/12/10 -
Price 2.7700 1.7700 0.9900 0.9000 0.6500 0.6900 0.6500 -
P/RPS 1.20 1.46 0.62 0.79 0.52 2.75 1.30 -1.32% YoY % -17.81% 135.48% -21.52% 51.92% -81.09% 111.54% - Horiz. % 92.31% 112.31% 47.69% 60.77% 40.00% 211.54% 100.00%
P/EPS 37.06 31.68 -7.70 19.81 -3.53 -14.14 -11.93 - YoY % 16.98% 511.43% -138.87% 661.19% 75.04% -18.52% - Horiz. % -310.65% -265.55% 64.54% -166.05% 29.59% 118.52% 100.00%
EY 2.70 3.16 -12.99 5.05 -28.34 -7.07 -8.38 - YoY % -14.56% 124.33% -357.23% 117.82% -300.85% 15.63% - Horiz. % -32.22% -37.71% 155.01% -60.26% 338.19% 84.37% 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 1.09 0.86 0.54 0.48 0.59 0.51 0.56 11.73% YoY % 26.74% 59.26% 12.50% -18.64% 15.69% -8.93% - Horiz. % 194.64% 153.57% 96.43% 85.71% 105.36% 91.07% 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 3rd Qtr Oct 13.pdf 
