[TGL] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -48.34%
YoY- -12.24%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 83,416 97,096 71,788 74,940 81,121 94,334 58,648 26.44%
PBT 8,090 15,068 5,920 4,205 7,204 14,358 -1,304 -
Tax -1,882 -2,810 -1,816 -1,422 -1,817 -2,780 -324 222.78%
NP 6,208 12,258 4,104 2,783 5,386 11,578 -1,628 -
-
NP to SH 6,208 12,258 4,104 2,783 5,386 11,578 -1,628 -
-
Tax Rate 23.26% 18.65% 30.68% 33.82% 25.22% 19.36% - -
Total Cost 77,208 84,838 67,684 72,157 75,734 82,756 60,276 17.92%
-
Net Worth 13,799 15,197 9,199 7,799 0 0 3,207 164.31%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 13,799 15,197 9,199 7,799 0 0 3,207 164.31%
NOSH 19,999 19,996 19,999 20,000 19,996 20,000 20,049 -0.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.44% 12.62% 5.72% 3.71% 6.64% 12.27% -2.78% -
ROE 44.99% 80.66% 44.61% 35.68% 0.00% 0.00% -50.75% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 417.08 485.56 358.94 374.70 405.68 471.67 292.52 26.65%
EPS 31.04 61.30 20.52 13.91 26.93 57.90 -8.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.76 0.46 0.39 0.00 0.00 0.16 164.70%
Adjusted Per Share Value based on latest NOSH - 19,985
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 98.59 114.76 84.85 88.58 95.88 111.50 69.32 26.44%
EPS 7.34 14.49 4.85 3.29 6.37 13.68 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1631 0.1796 0.1087 0.0922 0.00 0.00 0.0379 164.33%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.02 0.02 0.02 0.01 0.01 0.01 0.02 -
P/RPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
P/EPS 0.06 0.03 0.10 0.07 0.04 0.02 -0.25 -
EY 1,552.00 3,065.00 1,026.00 1,391.50 2,693.84 5,789.00 -406.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.04 0.03 0.00 0.00 0.13 -62.34%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 28/11/03 29/08/03 29/05/03 27/02/03 29/11/02 -
Price 0.02 0.02 0.02 0.02 0.01 0.01 0.01 -
P/RPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
P/EPS 0.06 0.03 0.10 0.14 0.04 0.02 -0.12 -
EY 1,552.00 3,065.00 1,026.00 695.75 2,693.84 5,789.00 -812.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.04 0.05 0.00 0.00 0.06 -36.97%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment