[TECGUAN] YoY Quarter Result on 2020-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 91,253 136,240 26,624 139,666 45,255 64,334 112,324 -3.40% YoY % -33.02% 411.72% -80.94% 208.62% -29.66% -42.72% - Horiz. % 81.24% 121.29% 23.70% 124.34% 40.29% 57.28% 100.00%
PBT 4,317 31,158 721 453 2,325 1,194 2,330 10.82% YoY % -86.14% 4,221.50% 59.16% -80.52% 94.72% -48.76% - Horiz. % 185.28% 1,337.25% 30.94% 19.44% 99.79% 51.24% 100.00%
Tax -676 -8,617 -129 -197 -498 -309 -470 6.24% YoY % 92.16% -6,579.84% 34.52% 60.44% -61.17% 34.26% - Horiz. % 143.83% 1,833.40% 27.45% 41.91% 105.96% 65.74% 100.00%
NP 3,641 22,541 592 256 1,827 885 1,860 11.84% YoY % -83.85% 3,707.60% 131.25% -85.99% 106.44% -52.42% - Horiz. % 195.75% 1,211.88% 31.83% 13.76% 98.23% 47.58% 100.00%
NP to SH 3,641 22,541 592 256 1,827 885 1,860 11.84% YoY % -83.85% 3,707.60% 131.25% -85.99% 106.44% -52.42% - Horiz. % 195.75% 1,211.88% 31.83% 13.76% 98.23% 47.58% 100.00%
Tax Rate 15.66 % 27.66 % 17.89 % 43.49 % 21.42 % 25.88 % 20.17 % -4.13% YoY % -43.38% 54.61% -58.86% 103.03% -17.23% 28.31% - Horiz. % 77.64% 137.13% 88.70% 215.62% 106.20% 128.31% 100.00%
Total Cost 87,612 113,699 26,032 139,410 43,428 63,449 110,464 -3.79% YoY % -22.94% 336.77% -81.33% 221.01% -31.55% -42.56% - Horiz. % 79.31% 102.93% 23.57% 126.20% 39.31% 57.44% 100.00%
Net Worth 113,474 11,215,531 64,772 59,207 55,049 98,915 100,322 2.07% YoY % -98.99% 17,215.22% 9.40% 7.55% -44.35% -1.40% - Horiz. % 113.11% 11,179.46% 64.56% 59.02% 54.87% 98.60% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 113,474 11,215,531 64,772 59,207 55,049 98,915 100,322 2.07% YoY % -98.99% 17,215.22% 9.40% 7.55% -44.35% -1.40% - Horiz. % 113.11% 11,179.46% 64.56% 59.02% 54.87% 98.60% 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 3.99 % 16.55 % 2.22 % 0.18 % 4.04 % 1.38 % 1.66 % 15.73% YoY % -75.89% 645.50% 1,133.33% -95.54% 192.75% -16.87% - Horiz. % 240.36% 996.99% 133.73% 10.84% 243.37% 83.13% 100.00%
ROE 3.21 % 0.20 % 0.91 % 0.43 % 3.32 % 0.89 % 1.85 % 9.62% YoY % 1,505.00% -78.02% 111.63% -87.05% 273.03% -51.89% - Horiz. % 173.51% 10.81% 49.19% 23.24% 179.46% 48.11% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 227.58 339.78 66.40 348.32 112.86 160.45 280.13 -3.40% YoY % -33.02% 411.72% -80.94% 208.63% -29.66% -42.72% - Horiz. % 81.24% 121.29% 23.70% 124.34% 40.29% 57.28% 100.00%
EPS 9.08 56.22 1.48 0.64 4.56 2.21 4.64 11.83% YoY % -83.85% 3,698.65% 131.25% -85.96% 106.33% -52.37% - Horiz. % 195.69% 1,211.64% 31.90% 13.79% 98.28% 47.63% 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 2.8300 279.7100 1.6154 1.4766 1.3729 2.4669 2.5020 2.07% YoY % -98.99% 17,215.22% 9.40% 7.55% -44.35% -1.40% - Horiz. % 113.11% 11,179.46% 64.56% 59.02% 54.87% 98.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,097 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 227.58 339.78 66.40 348.32 112.86 160.45 280.13 -3.40% YoY % -33.02% 411.72% -80.94% 208.63% -29.66% -42.72% - Horiz. % 81.24% 121.29% 23.70% 124.34% 40.29% 57.28% 100.00%
EPS 9.08 56.22 1.48 0.64 4.56 2.21 4.64 11.83% YoY % -83.85% 3,698.65% 131.25% -85.96% 106.33% -52.37% - Horiz. % 195.69% 1,211.64% 31.90% 13.79% 98.28% 47.63% 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 2.8300 279.7100 1.6154 1.4766 1.3729 2.4669 2.5020 2.07% YoY % -98.99% 17,215.22% 9.40% 7.55% -44.35% -1.40% - Horiz. % 113.11% 11,179.46% 64.56% 59.02% 54.87% 98.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.5700 1.2500 1.3900 1.0500 1.0100 0.9000 1.3300 -
P/RPS 0.69 0.37 2.09 0.30 0.89 0.56 0.47 6.61% YoY % 86.49% -82.30% 596.67% -66.29% 58.93% 19.15% - Horiz. % 146.81% 78.72% 444.68% 63.83% 189.36% 119.15% 100.00%
P/EPS 17.29 2.22 94.15 164.46 22.17 40.78 28.67 -8.08% YoY % 678.83% -97.64% -42.75% 641.81% -45.64% 42.24% - Horiz. % 60.31% 7.74% 328.39% 573.63% 77.33% 142.24% 100.00%
EY 5.78 44.97 1.06 0.61 4.51 2.45 3.49 8.77% YoY % -87.15% 4,142.45% 73.77% -86.47% 84.08% -29.80% - Horiz. % 165.62% 1,288.54% 30.37% 17.48% 129.23% 70.20% 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 0.55 0.00 0.86 0.71 0.74 0.36 0.53 0.62% YoY % 0.00% 0.00% 21.13% -4.05% 105.56% -32.08% - Horiz. % 103.77% 0.00% 162.26% 133.96% 139.62% 67.92% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date - 29/12/22 30/12/21 - 18/12/19 20/12/18 18/12/17 -
Price 1.6800 1.5100 1.2800 1.4300 1.4300 0.7450 1.4300 -
P/RPS 0.74 0.44 1.93 0.41 1.27 0.46 0.51 6.40% YoY % 68.18% -77.20% 370.73% -67.72% 176.09% -9.80% - Horiz. % 145.10% 86.27% 378.43% 80.39% 249.02% 90.20% 100.00%
P/EPS 18.50 2.69 86.70 223.98 31.38 33.75 30.83 -8.16% YoY % 587.73% -96.90% -61.29% 613.77% -7.02% 9.47% - Horiz. % 60.01% 8.73% 281.22% 726.50% 101.78% 109.47% 100.00%
EY 5.41 37.23 1.15 0.45 3.19 2.96 3.24 8.92% YoY % -85.47% 3,137.39% 155.56% -85.89% 7.77% -8.64% - Horiz. % 166.98% 1,149.07% 35.49% 13.89% 98.46% 91.36% 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 0.59 0.01 0.79 0.97 1.04 0.30 0.57 0.58% YoY % 5,800.00% -98.73% -18.56% -6.73% 246.67% -47.37% - Horiz. % 103.51% 1.75% 138.60% 170.18% 182.46% 52.63% 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-20.pdf 
