[TGL] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -44.23%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 102,098 80,180 73,346 81,102 94,568 72,372 74,815 22.96%
PBT 12,478 7,420 4,221 8,086 14,018 6,896 4,451 98.44%
Tax -2,392 -1,900 -1,146 -1,800 -2,746 -2,128 -1,501 36.31%
NP 10,086 5,520 3,075 6,286 11,272 4,768 2,950 126.44%
-
NP to SH 9,936 5,288 3,026 6,286 11,272 4,768 2,950 124.19%
-
Tax Rate 19.17% 25.61% 27.15% 22.26% 19.59% 30.86% 33.72% -
Total Cost 92,012 74,660 70,271 74,816 83,296 67,604 71,865 17.85%
-
Net Worth 22,827 18,885 17,687 18,868 19,886 15,360 14,081 37.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 22,827 18,885 17,687 18,868 19,886 15,360 14,081 37.87%
NOSH 20,751 20,753 20,566 20,509 20,502 20,481 20,116 2.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.88% 6.88% 4.19% 7.75% 11.92% 6.59% 3.94% -
ROE 43.53% 28.00% 17.11% 33.32% 56.68% 31.04% 20.95% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 491.99 386.34 356.62 395.44 461.26 353.36 371.91 20.44%
EPS 47.88 25.48 14.73 30.35 54.98 23.28 14.69 119.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.91 0.86 0.92 0.97 0.75 0.70 35.05%
Adjusted Per Share Value based on latest NOSH - 20,508
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 120.68 94.77 86.69 95.86 111.78 85.54 88.43 22.96%
EPS 11.74 6.25 3.58 7.43 13.32 5.64 3.49 124.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2698 0.2232 0.2091 0.223 0.2351 0.1816 0.1664 37.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.01 0.01 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.00 0.01 0.01 0.00 0.01 0.01 -
P/EPS 0.02 0.04 0.14 0.07 0.04 0.09 0.14 -72.57%
EY 4,788.00 2,548.00 735.65 1,532.61 2,749.00 1,164.00 733.22 248.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.02 0.02 0.02 0.03 0.03 -51.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 26/05/05 24/02/05 23/12/04 26/08/04 -
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 0.00 0.01 0.01 -
P/EPS 0.02 0.04 0.07 0.03 0.04 0.09 0.14 -72.57%
EY 4,788.00 2,548.00 1,471.29 3,065.22 2,749.00 1,164.00 733.22 248.17%
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 0.03 0.03 -51.82%

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