[TGL] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 74.75%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 74,385 84,181 102,098 80,180 73,346 81,102 94,568 -14.82%
PBT 1,354 6,002 12,478 7,420 4,221 8,086 14,018 -79.03%
Tax -569 -1,177 -2,392 -1,900 -1,146 -1,800 -2,746 -65.08%
NP 785 4,825 10,086 5,520 3,075 6,286 11,272 -83.15%
-
NP to SH 732 4,825 9,936 5,288 3,026 6,286 11,272 -83.92%
-
Tax Rate 42.02% 19.61% 19.17% 25.61% 27.15% 22.26% 19.59% -
Total Cost 73,600 79,356 92,012 74,660 70,271 74,816 83,296 -7.94%
-
Net Worth 18,677 21,747 22,827 18,885 17,687 18,868 19,886 -4.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 18,677 21,747 22,827 18,885 17,687 18,868 19,886 -4.10%
NOSH 20,753 21,114 20,751 20,753 20,566 20,509 20,502 0.81%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.06% 5.73% 9.88% 6.88% 4.19% 7.75% 11.92% -
ROE 3.92% 22.19% 43.53% 28.00% 17.11% 33.32% 56.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 358.43 398.69 491.99 386.34 356.62 395.44 461.26 -15.51%
EPS 3.53 22.85 47.88 25.48 14.73 30.35 54.98 -84.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.03 1.10 0.91 0.86 0.92 0.97 -4.88%
Adjusted Per Share Value based on latest NOSH - 20,753
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.65 99.19 120.30 94.48 86.43 95.57 111.43 -14.82%
EPS 0.86 5.69 11.71 6.23 3.57 7.41 13.28 -83.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.2563 0.269 0.2225 0.2084 0.2223 0.2343 -4.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.01 0.01 0.01 0.01 0.02 0.02 0.02 -
P/RPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
P/EPS 0.28 0.04 0.02 0.04 0.14 0.07 0.04 267.23%
EY 352.72 2,285.33 4,788.00 2,548.00 735.65 1,532.61 2,749.00 -74.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.02 0.02 0.02 -37.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 26/05/05 24/02/05 -
Price 0.01 0.01 0.01 0.01 0.01 0.01 0.02 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.28 0.04 0.02 0.04 0.07 0.03 0.04 267.23%
EY 352.72 2,285.33 4,788.00 2,548.00 1,471.29 3,065.22 2,749.00 -74.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 0.01 0.01 0.02 -37.08%

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