[TGL] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -49.36%
YoY- 15.25%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 94,568 72,372 74,815 83,416 97,096 71,788 74,940 16.69%
PBT 14,018 6,896 4,451 8,090 15,068 5,920 4,205 122.34%
Tax -2,746 -2,128 -1,501 -1,882 -2,810 -1,816 -1,422 54.76%
NP 11,272 4,768 2,950 6,208 12,258 4,104 2,783 153.01%
-
NP to SH 11,272 4,768 2,950 6,208 12,258 4,104 2,783 153.01%
-
Tax Rate 19.59% 30.86% 33.72% 23.26% 18.65% 30.68% 33.82% -
Total Cost 83,296 67,604 71,865 77,208 84,838 67,684 72,157 9.99%
-
Net Worth 19,886 15,360 14,081 13,799 15,197 9,199 7,799 86.11%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 19,886 15,360 14,081 13,799 15,197 9,199 7,799 86.11%
NOSH 20,502 20,481 20,116 19,999 19,996 19,999 20,000 1.65%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.92% 6.59% 3.94% 7.44% 12.62% 5.72% 3.71% -
ROE 56.68% 31.04% 20.95% 44.99% 80.66% 44.61% 35.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 461.26 353.36 371.91 417.08 485.56 358.94 374.70 14.78%
EPS 54.98 23.28 14.69 31.04 61.30 20.52 13.91 148.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.75 0.70 0.69 0.76 0.46 0.39 83.06%
Adjusted Per Share Value based on latest NOSH - 19,986
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 111.78 85.54 88.43 98.59 114.76 84.85 88.58 16.69%
EPS 13.32 5.64 3.49 7.34 14.49 4.85 3.29 152.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2351 0.1816 0.1664 0.1631 0.1796 0.1087 0.0922 86.11%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.01 -
P/RPS 0.00 0.01 0.01 0.00 0.00 0.01 0.00 -
P/EPS 0.04 0.09 0.14 0.06 0.03 0.10 0.07 -31.02%
EY 2,749.00 1,164.00 733.22 1,552.00 3,065.00 1,026.00 1,391.50 57.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.03 0.03 0.03 0.03 0.04 0.03 -23.59%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/12/04 26/08/04 27/05/04 26/02/04 28/11/03 29/08/03 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.01 0.01 0.00 0.00 0.01 0.01 -
P/EPS 0.04 0.09 0.14 0.06 0.03 0.10 0.14 -56.45%
EY 2,749.00 1,164.00 733.22 1,552.00 3,065.00 1,026.00 695.75 148.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.03 0.03 0.03 0.03 0.04 0.05 -45.56%

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