[TGL] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 61.63%
YoY- 16.18%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 73,346 81,102 94,568 72,372 74,815 83,416 97,096 -17.07%
PBT 4,221 8,086 14,018 6,896 4,451 8,090 15,068 -57.22%
Tax -1,146 -1,800 -2,746 -2,128 -1,501 -1,882 -2,810 -45.03%
NP 3,075 6,286 11,272 4,768 2,950 6,208 12,258 -60.25%
-
NP to SH 3,026 6,286 11,272 4,768 2,950 6,208 12,258 -60.68%
-
Tax Rate 27.15% 22.26% 19.59% 30.86% 33.72% 23.26% 18.65% -
Total Cost 70,271 74,816 83,296 67,604 71,865 77,208 84,838 -11.81%
-
Net Worth 17,687 18,868 19,886 15,360 14,081 13,799 15,197 10.65%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 17,687 18,868 19,886 15,360 14,081 13,799 15,197 10.65%
NOSH 20,566 20,509 20,502 20,481 20,116 19,999 19,996 1.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.19% 7.75% 11.92% 6.59% 3.94% 7.44% 12.62% -
ROE 17.11% 33.32% 56.68% 31.04% 20.95% 44.99% 80.66% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 356.62 395.44 461.26 353.36 371.91 417.08 485.56 -18.61%
EPS 14.73 30.35 54.98 23.28 14.69 31.04 61.30 -61.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.92 0.97 0.75 0.70 0.69 0.76 8.59%
Adjusted Per Share Value based on latest NOSH - 20,481
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 86.69 95.86 111.78 85.54 88.43 98.59 114.76 -17.07%
EPS 3.58 7.43 13.32 5.64 3.49 7.34 14.49 -60.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.223 0.2351 0.1816 0.1664 0.1631 0.1796 10.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.01 0.01 0.00 0.01 0.01 0.00 0.00 -
P/EPS 0.14 0.07 0.04 0.09 0.14 0.06 0.03 179.51%
EY 735.65 1,532.61 2,749.00 1,164.00 733.22 1,552.00 3,065.00 -61.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.02 0.03 0.03 0.03 0.03 -23.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 23/12/04 26/08/04 27/05/04 26/02/04 -
Price 0.01 0.01 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
P/EPS 0.07 0.03 0.04 0.09 0.14 0.06 0.03 76.01%
EY 1,471.29 3,065.22 2,749.00 1,164.00 733.22 1,552.00 3,065.00 -38.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.02 0.03 0.03 0.03 0.03 -51.95%

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