[TGL] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -51.44%
YoY- -23.24%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 109,508 97,496 74,385 84,181 102,098 80,180 73,346 30.53%
PBT 23,204 16,036 1,354 6,002 12,478 7,420 4,221 210.51%
Tax -5,390 -3,508 -569 -1,177 -2,392 -1,900 -1,146 179.92%
NP 17,814 12,528 785 4,825 10,086 5,520 3,075 221.52%
-
NP to SH 17,746 12,364 732 4,825 9,936 5,288 3,026 224.15%
-
Tax Rate 23.23% 21.88% 42.02% 19.61% 19.17% 25.61% 27.15% -
Total Cost 91,694 84,968 73,600 79,356 92,012 74,660 70,271 19.35%
-
Net Worth 27,390 21,589 18,677 21,747 22,827 18,885 17,687 33.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 27,390 21,589 18,677 21,747 22,827 18,885 17,687 33.74%
NOSH 20,750 20,758 20,753 21,114 20,751 20,753 20,566 0.59%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.27% 12.85% 1.06% 5.73% 9.88% 6.88% 4.19% -
ROE 64.79% 57.27% 3.92% 22.19% 43.53% 28.00% 17.11% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 527.73 469.66 358.43 398.69 491.99 386.34 356.62 29.76%
EPS 85.52 59.56 3.53 22.85 47.88 25.48 14.73 221.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.04 0.90 1.03 1.10 0.91 0.86 32.95%
Adjusted Per Share Value based on latest NOSH - 20,735
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 129.43 115.24 87.92 99.50 120.68 94.77 86.69 30.53%
EPS 20.98 14.61 0.87 5.70 11.74 6.25 3.58 224.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3237 0.2552 0.2208 0.257 0.2698 0.2232 0.2091 33.71%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.01 0.02 0.01 0.01 0.01 0.01 0.02 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/EPS 0.01 0.03 0.28 0.04 0.02 0.04 0.14 -82.70%
EY 8,552.00 2,978.00 352.72 2,285.33 4,788.00 2,548.00 735.65 410.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.01 0.01 0.01 0.01 0.02 -36.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 -
Price 0.64 0.01 0.01 0.01 0.01 0.01 0.01 -
P/RPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.75 0.02 0.28 0.04 0.02 0.04 0.07 383.91%
EY 133.63 5,956.00 352.72 2,285.33 4,788.00 2,548.00 1,471.29 -79.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.01 0.01 0.01 0.01 0.01 0.01 1211.49%

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