[TGL] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 133.43%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 100,440 111,686 130,004 144,540 85,665 93,520 109,508 -5.60%
PBT 12,703 16,421 25,118 28,084 11,216 16,277 23,204 -33.10%
Tax -2,964 -4,376 -6,608 -7,300 -2,428 -3,602 -5,390 -32.90%
NP 9,739 12,045 18,510 20,784 8,788 12,674 17,814 -33.16%
-
NP to SH 9,650 11,996 18,164 20,780 8,902 12,654 17,746 -33.40%
-
Tax Rate 23.33% 26.65% 26.31% 25.99% 21.65% 22.13% 23.23% -
Total Cost 90,701 99,641 111,494 123,756 76,877 80,845 91,694 -0.72%
-
Net Worth 42,128 35,904 35,904 32,170 27,598 28,018 27,390 33.28%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 42,128 35,904 35,904 32,170 27,598 28,018 27,390 33.28%
NOSH 20,753 20,754 20,754 20,755 20,750 20,754 20,750 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.70% 10.78% 14.24% 14.38% 10.26% 13.55% 16.27% -
ROE 22.91% 33.41% 50.59% 64.59% 32.26% 45.17% 64.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 483.98 538.14 626.40 696.41 412.83 450.60 527.73 -5.61%
EPS 29.06 57.80 87.52 100.12 42.90 60.97 85.52 -51.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.73 1.73 1.55 1.33 1.35 1.32 33.26%
Adjusted Per Share Value based on latest NOSH - 20,755
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 118.72 132.01 153.66 170.84 101.25 110.54 129.43 -5.60%
EPS 11.41 14.18 21.47 24.56 10.52 14.96 20.98 -33.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4979 0.4244 0.4244 0.3802 0.3262 0.3312 0.3237 33.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.01 0.01 0.01 0.01 0.01 0.01 0.01 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.02 0.02 0.01 0.01 0.02 0.02 0.01 58.80%
EY 4,649.90 5,780.00 8,752.00 10,012.00 4,290.00 6,097.33 8,552.00 -33.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.01 0.01 0.01 0.01 0.01 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 28/02/08 28/11/07 29/08/07 16/05/07 27/02/07 -
Price 0.64 0.01 0.01 0.01 0.01 0.64 0.64 -
P/RPS 0.13 0.00 0.00 0.00 0.00 0.14 0.12 5.48%
P/EPS 1.38 0.02 0.01 0.01 0.02 1.05 0.75 50.21%
EY 72.65 5,780.00 8,752.00 10,012.00 4,290.00 95.27 133.63 -33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.01 0.01 0.01 0.01 0.47 0.48 -23.70%

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