[TGL] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 811.18%
YoY- 37.47%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 71,788 74,940 81,121 94,334 58,648 62,924 71,354 0.40%
PBT 5,920 4,205 7,204 14,358 -1,304 3,270 5,501 5.01%
Tax -1,816 -1,422 -1,817 -2,780 -324 -99 -220 307.91%
NP 4,104 2,783 5,386 11,578 -1,628 3,171 5,281 -15.46%
-
NP to SH 4,104 2,783 5,386 11,578 -1,628 3,171 5,281 -15.46%
-
Tax Rate 30.68% 33.82% 25.22% 19.36% - 3.03% 4.00% -
Total Cost 67,684 72,157 75,734 82,756 60,276 59,753 66,073 1.61%
-
Net Worth 9,199 7,799 0 0 3,207 3,441 4,278 66.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 9,199 7,799 0 0 3,207 3,441 4,278 66.51%
NOSH 19,999 20,000 19,996 20,000 20,049 20,006 19,994 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.72% 3.71% 6.64% 12.27% -2.78% 5.04% 7.40% -
ROE 44.61% 35.68% 0.00% 0.00% -50.75% 92.15% 123.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 358.94 374.70 405.68 471.67 292.52 314.52 356.86 0.38%
EPS 20.52 13.91 26.93 57.90 -8.12 15.85 26.41 -15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.39 0.00 0.00 0.16 0.172 0.214 66.47%
Adjusted Per Share Value based on latest NOSH - 19,997
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 84.85 88.58 95.88 111.50 69.32 74.37 84.34 0.40%
EPS 4.85 3.29 6.37 13.68 -1.92 3.75 6.24 -15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.0922 0.00 0.00 0.0379 0.0407 0.0506 66.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.02 0.01 0.01 0.01 0.02 0.02 0.02 -
P/RPS 0.01 0.00 0.00 0.00 0.01 0.01 0.01 0.00%
P/EPS 0.10 0.07 0.04 0.02 -0.25 0.13 0.08 16.02%
EY 1,026.00 1,391.50 2,693.84 5,789.00 -406.00 792.50 1,320.67 -15.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.00 0.00 0.13 0.12 0.09 -41.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 29/05/03 27/02/03 29/11/02 29/08/02 30/05/02 -
Price 0.02 0.02 0.01 0.01 0.01 0.01 0.02 -
P/RPS 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.00%
P/EPS 0.10 0.14 0.04 0.02 -0.12 0.06 0.08 16.02%
EY 1,026.00 695.75 2,693.84 5,789.00 -812.00 1,585.00 1,320.67 -15.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.05 0.00 0.00 0.06 0.06 0.09 -41.73%

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