[TGL] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -36.64%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 60,827 47,284 18,093 74,815 62,562 48,548 17,947 125.46%
PBT 6,065 7,009 1,724 4,451 6,068 7,534 1,480 155.86%
Tax -1,350 -1,373 -532 -1,501 -1,412 -1,405 -454 106.64%
NP 4,715 5,636 1,192 2,950 4,656 6,129 1,026 176.15%
-
NP to SH 4,715 5,636 1,192 2,950 4,656 6,129 1,026 176.15%
-
Tax Rate 22.26% 19.59% 30.86% 33.72% 23.27% 18.65% 30.68% -
Total Cost 56,112 41,648 16,901 71,865 57,906 42,419 16,921 122.21%
-
Net Worth 18,868 19,886 15,360 14,081 13,799 15,197 9,199 61.36%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 18,868 19,886 15,360 14,081 13,799 15,197 9,199 61.36%
NOSH 20,509 20,502 20,481 20,116 19,999 19,996 19,999 1.69%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.75% 11.92% 6.59% 3.94% 7.44% 12.62% 5.72% -
ROE 24.99% 28.34% 7.76% 20.95% 33.74% 40.33% 11.15% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 296.58 230.63 88.34 371.91 312.81 242.78 89.74 121.71%
EPS 22.76 27.49 5.82 14.69 23.28 30.65 5.13 169.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.97 0.75 0.70 0.69 0.76 0.46 58.67%
Adjusted Per Share Value based on latest NOSH - 20,103
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 71.90 55.89 21.39 88.43 73.95 57.38 21.21 125.49%
EPS 5.57 6.66 1.41 3.49 5.50 7.24 1.21 176.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.223 0.2351 0.1816 0.1664 0.1631 0.1796 0.1087 61.38%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.01 0.01 0.02 0.01 0.01 0.01 0.02 -36.97%
P/EPS 0.09 0.07 0.34 0.14 0.09 0.07 0.39 -62.34%
EY 1,149.46 1,374.50 291.00 733.22 1,164.00 1,532.50 256.50 171.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.03 0.03 0.03 0.03 0.04 -36.97%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 23/12/04 26/08/04 27/05/04 26/02/04 28/11/03 -
Price 0.01 0.02 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.01 0.02 0.01 0.01 0.01 0.02 -
P/EPS 0.04 0.07 0.34 0.14 0.09 0.07 0.39 -78.05%
EY 2,298.92 1,374.50 291.00 733.22 1,164.00 1,532.50 256.50 330.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.03 0.03 0.03 0.03 0.04 -60.28%

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