[TGL] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 43.53%
YoY- 78.6%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 144,540 85,665 93,520 109,508 97,496 74,385 84,181 43.34%
PBT 28,084 11,216 16,277 23,204 16,036 1,354 6,002 179.49%
Tax -7,300 -2,428 -3,602 -5,390 -3,508 -569 -1,177 237.19%
NP 20,784 8,788 12,674 17,814 12,528 785 4,825 164.50%
-
NP to SH 20,780 8,902 12,654 17,746 12,364 732 4,825 164.47%
-
Tax Rate 25.99% 21.65% 22.13% 23.23% 21.88% 42.02% 19.61% -
Total Cost 123,756 76,877 80,845 91,694 84,968 73,600 79,356 34.44%
-
Net Worth 32,170 27,598 28,018 27,390 21,589 18,677 21,747 29.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,170 27,598 28,018 27,390 21,589 18,677 21,747 29.79%
NOSH 20,755 20,750 20,754 20,750 20,758 20,753 21,114 -1.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.38% 10.26% 13.55% 16.27% 12.85% 1.06% 5.73% -
ROE 64.59% 32.26% 45.17% 64.79% 57.27% 3.92% 22.19% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 696.41 412.83 450.60 527.73 469.66 358.43 398.69 44.99%
EPS 100.12 42.90 60.97 85.52 59.56 3.53 22.85 167.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.33 1.35 1.32 1.04 0.90 1.03 31.28%
Adjusted Per Share Value based on latest NOSH - 20,746
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 170.84 101.25 110.54 129.43 115.24 87.92 99.50 43.34%
EPS 24.56 10.52 14.96 20.98 14.61 0.87 5.70 164.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3802 0.3262 0.3312 0.3237 0.2552 0.2208 0.257 29.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.01 0.01 0.01 0.01 0.02 0.01 0.01 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.01 0.02 0.02 0.01 0.03 0.28 0.04 -60.28%
EY 10,012.00 4,290.00 6,097.33 8,552.00 2,978.00 352.72 2,285.33 167.50%
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 0.01 0.01 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 16/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.01 0.01 0.64 0.64 0.01 0.01 0.01 -
P/RPS 0.00 0.00 0.14 0.12 0.00 0.00 0.00 -
P/EPS 0.01 0.02 1.05 0.75 0.02 0.28 0.04 -60.28%
EY 10,012.00 4,290.00 95.27 133.63 5,956.00 352.72 2,285.33 167.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.47 0.48 0.01 0.01 0.01 0.00%

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