[TGL] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -35.82%
YoY- 2.58%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 63,136 51,049 20,045 73,346 60,827 47,284 18,093 130.23%
PBT 4,502 6,239 1,855 4,221 6,065 7,009 1,724 89.74%
Tax -883 -1,196 -475 -1,146 -1,350 -1,373 -532 40.22%
NP 3,619 5,043 1,380 3,075 4,715 5,636 1,192 109.81%
-
NP to SH 3,619 4,968 1,322 3,026 4,715 5,636 1,192 109.81%
-
Tax Rate 19.61% 19.17% 25.61% 27.15% 22.26% 19.59% 30.86% -
Total Cost 59,517 46,006 18,665 70,271 56,112 41,648 16,901 131.64%
-
Net Worth 21,747 22,827 18,885 17,687 18,868 19,886 15,360 26.11%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 21,747 22,827 18,885 17,687 18,868 19,886 15,360 26.11%
NOSH 21,114 20,751 20,753 20,566 20,509 20,502 20,481 2.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.73% 9.88% 6.88% 4.19% 7.75% 11.92% 6.59% -
ROE 16.64% 21.76% 7.00% 17.11% 24.99% 28.34% 7.76% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 299.02 246.00 96.59 356.62 296.58 230.63 88.34 125.60%
EPS 17.14 23.94 6.37 14.73 22.76 27.49 5.82 105.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.10 0.91 0.86 0.92 0.97 0.75 23.57%
Adjusted Per Share Value based on latest NOSH - 20,558
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 74.62 60.34 23.69 86.69 71.90 55.89 21.39 130.19%
EPS 4.28 5.87 1.56 3.58 5.57 6.66 1.41 109.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.257 0.2698 0.2232 0.2091 0.223 0.2351 0.1816 26.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.01 0.01 0.01 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.00 0.01 0.01 0.01 0.01 0.02 -
P/EPS 0.06 0.04 0.16 0.14 0.09 0.07 0.34 -68.57%
EY 1,714.00 2,394.00 637.00 735.65 1,149.46 1,374.50 291.00 226.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.02 0.02 0.02 0.03 -51.95%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 29/11/05 29/08/05 26/05/05 24/02/05 23/12/04 -
Price 0.01 0.01 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.00 0.00 0.01 0.00 0.00 0.01 0.02 -
P/EPS 0.06 0.04 0.16 0.07 0.04 0.07 0.34 -68.57%
EY 1,714.00 2,394.00 637.00 1,471.29 2,298.92 1,374.50 291.00 226.49%
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 0.01 0.02 0.03 -51.95%

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