[TECGUAN] YoY Quarter Result on 2018-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 26,624 139,666 45,255 64,334 112,324 92,904 48,488 -9.50% YoY % -80.94% 208.62% -29.66% -42.72% 20.90% 91.60% - Horiz. % 54.91% 288.04% 93.33% 132.68% 231.65% 191.60% 100.00%
PBT 721 453 2,325 1,194 2,330 3,642 2,533 -18.88% YoY % 59.16% -80.52% 94.72% -48.76% -36.02% 43.78% - Horiz. % 28.46% 17.88% 91.79% 47.14% 91.99% 143.78% 100.00%
Tax -129 -197 -498 -309 -470 -645 -293 -12.77% YoY % 34.52% 60.44% -61.17% 34.26% 27.13% -120.14% - Horiz. % 44.03% 67.24% 169.97% 105.46% 160.41% 220.14% 100.00%
NP 592 256 1,827 885 1,860 2,997 2,240 -19.88% YoY % 131.25% -85.99% 106.44% -52.42% -37.94% 33.79% - Horiz. % 26.43% 11.43% 81.56% 39.51% 83.04% 133.79% 100.00%
NP to SH 592 256 1,827 885 1,860 2,997 2,240 -19.88% YoY % 131.25% -85.99% 106.44% -52.42% -37.94% 33.79% - Horiz. % 26.43% 11.43% 81.56% 39.51% 83.04% 133.79% 100.00%
Tax Rate 17.89 % 43.49 % 21.42 % 25.88 % 20.17 % 17.71 % 11.57 % 7.53% YoY % -58.86% 103.03% -17.23% 28.31% 13.89% 53.07% - Horiz. % 154.62% 375.89% 185.13% 223.68% 174.33% 153.07% 100.00%
Total Cost 26,032 139,410 43,428 63,449 110,464 89,907 46,248 -9.13% YoY % -81.33% 221.01% -31.55% -42.56% 22.86% 94.40% - Horiz. % 56.29% 301.44% 93.90% 137.19% 238.85% 194.40% 100.00%
Net Worth 64,772 59,207 55,049 98,915 100,322 101,597 82,764 -4.00% YoY % 9.40% 7.55% -44.35% -1.40% -1.26% 22.76% - Horiz. % 78.26% 71.54% 66.51% 119.51% 121.22% 122.76% 100.00%
Dividend 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 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 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 64,772 59,207 55,049 98,915 100,322 101,597 82,764 -4.00% YoY % 9.40% 7.55% -44.35% -1.40% -1.26% 22.76% - Horiz. % 78.26% 71.54% 66.51% 119.51% 121.22% 122.76% 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 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 2.22 % 0.18 % 4.04 % 1.38 % 1.66 % 3.23 % 4.62 % -11.49% YoY % 1,133.33% -95.54% 192.75% -16.87% -48.61% -30.09% - Horiz. % 48.05% 3.90% 87.45% 29.87% 35.93% 69.91% 100.00%
ROE 0.91 % 0.43 % 3.32 % 0.89 % 1.85 % 2.95 % 2.71 % -16.62% YoY % 111.63% -87.05% 273.03% -51.89% -37.29% 8.86% - Horiz. % 33.58% 15.87% 122.51% 32.84% 68.27% 108.86% 100.00%
Per Share 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 66.40 348.32 112.86 160.45 280.13 231.70 120.93 -9.50% YoY % -80.94% 208.63% -29.66% -42.72% 20.90% 91.60% - Horiz. % 54.91% 288.03% 93.33% 132.68% 231.65% 191.60% 100.00%
EPS 1.48 0.64 4.56 2.21 4.64 7.47 5.59 -19.85% YoY % 131.25% -85.96% 106.33% -52.37% -37.88% 33.63% - Horiz. % 26.48% 11.45% 81.57% 39.53% 83.01% 133.63% 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 1.6154 1.4766 1.3729 2.4669 2.5020 2.5338 2.0641 -4.00% YoY % 9.40% 7.55% -44.35% -1.40% -1.26% 22.76% - Horiz. % 78.26% 71.54% 66.51% 119.51% 121.22% 122.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 66.40 348.32 112.86 160.45 280.13 231.70 120.93 -9.50% YoY % -80.94% 208.63% -29.66% -42.72% 20.90% 91.60% - Horiz. % 54.91% 288.03% 93.33% 132.68% 231.65% 191.60% 100.00%
EPS 1.48 0.64 4.56 2.21 4.64 7.47 5.59 -19.85% YoY % 131.25% -85.96% 106.33% -52.37% -37.88% 33.63% - Horiz. % 26.48% 11.45% 81.57% 39.53% 83.01% 133.63% 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 1.6154 1.4766 1.3729 2.4669 2.5020 2.5338 2.0641 -4.00% YoY % 9.40% 7.55% -44.35% -1.40% -1.26% 22.76% - Horiz. % 78.26% 71.54% 66.51% 119.51% 121.22% 122.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.3900 1.0500 1.0100 0.9000 1.3300 2.1500 1.6200 -
P/RPS 2.09 0.30 0.89 0.56 0.47 0.93 1.34 7.68% YoY % 596.67% -66.29% 58.93% 19.15% -49.46% -30.60% - Horiz. % 155.97% 22.39% 66.42% 41.79% 35.07% 69.40% 100.00%
P/EPS 94.15 164.46 22.17 40.78 28.67 28.76 29.00 21.66% YoY % -42.75% 641.81% -45.64% 42.24% -0.31% -0.83% - Horiz. % 324.66% 567.10% 76.45% 140.62% 98.86% 99.17% 100.00%
EY 1.06 0.61 4.51 2.45 3.49 3.48 3.45 -17.84% YoY % 73.77% -86.47% 84.08% -29.80% 0.29% 0.87% - Horiz. % 30.72% 17.68% 130.72% 71.01% 101.16% 100.87% 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 0.86 0.71 0.74 0.36 0.53 0.85 0.78 1.64% YoY % 21.13% -4.05% 105.56% -32.08% -37.65% 8.97% - Horiz. % 110.26% 91.03% 94.87% 46.15% 67.95% 108.97% 100.00%
Price Multiplier on Announcement Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 30/12/21 - 18/12/19 20/12/18 18/12/17 21/12/16 21/12/15 -
Price 1.2800 1.4300 1.4300 0.7450 1.4300 2.7700 1.7700 -
P/RPS 1.93 0.41 1.27 0.46 0.51 1.20 1.46 4.76% YoY % 370.73% -67.72% 176.09% -9.80% -57.50% -17.81% - Horiz. % 132.19% 28.08% 86.99% 31.51% 34.93% 82.19% 100.00%
P/EPS 86.70 223.98 31.38 33.75 30.83 37.06 31.68 18.25% YoY % -61.29% 613.77% -7.02% 9.47% -16.81% 16.98% - Horiz. % 273.67% 707.01% 99.05% 106.53% 97.32% 116.98% 100.00%
EY 1.15 0.45 3.19 2.96 3.24 2.70 3.16 -15.49% YoY % 155.56% -85.89% 7.77% -8.64% 20.00% -14.56% - Horiz. % 36.39% 14.24% 100.95% 93.67% 102.53% 85.44% 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 0.79 0.97 1.04 0.30 0.57 1.09 0.86 -1.40% YoY % -18.56% -6.73% 246.67% -47.37% -47.71% 26.74% - Horiz. % 91.86% 112.79% 120.93% 34.88% 66.28% 126.74% 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-18.pdf 
