[TGL] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -112.84%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 74,940 60,841 47,167 14,662 62,924 53,516 40,964 49.74%
PBT 4,205 5,403 7,179 -326 3,270 4,126 4,926 -10.03%
Tax -1,422 -1,363 -1,390 -81 -99 -165 -715 58.34%
NP 2,783 4,040 5,789 -407 3,171 3,961 4,211 -24.18%
-
NP to SH 2,783 4,040 5,789 -407 3,171 3,961 4,211 -24.18%
-
Tax Rate 33.82% 25.23% 19.36% - 3.03% 4.00% 14.51% -
Total Cost 72,157 56,801 41,378 15,069 59,753 49,555 36,753 56.98%
-
Net Worth 7,799 0 0 3,207 3,441 4,278 4,521 43.98%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 7,799 0 0 3,207 3,441 4,278 4,521 43.98%
NOSH 20,000 19,996 20,000 20,049 20,006 19,994 20,004 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.71% 6.64% 12.27% -2.78% 5.04% 7.40% 10.28% -
ROE 35.68% 0.00% 0.00% -12.69% 92.15% 92.57% 93.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 374.70 304.26 235.84 73.13 314.52 267.65 204.77 49.77%
EPS 13.91 20.20 28.95 -2.03 15.85 19.81 21.05 -24.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.00 0.00 0.16 0.172 0.214 0.226 44.01%
Adjusted Per Share Value based on latest NOSH - 20,049
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 88.58 71.91 55.75 17.33 74.37 63.25 48.42 49.74%
EPS 3.29 4.78 6.84 -0.48 3.75 4.68 4.98 -24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0922 0.00 0.00 0.0379 0.0407 0.0506 0.0534 44.06%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.01 0.01 0.01 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.00 0.00 0.03 0.01 0.01 0.01 -
P/EPS 0.07 0.05 0.03 -0.99 0.13 0.10 0.10 -21.21%
EY 1,391.50 2,020.38 2,894.50 -101.50 792.50 990.50 1,052.50 20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.00 0.00 0.13 0.12 0.09 0.09 -52.02%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 29/11/02 29/08/02 30/05/02 26/02/02 -
Price 0.02 0.01 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.01 0.00 0.00 0.01 0.00 0.01 0.01 0.00%
P/EPS 0.14 0.05 0.03 -0.49 0.06 0.10 0.10 25.22%
EY 695.75 2,020.38 2,894.50 -203.00 1,585.00 990.50 1,052.50 -24.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.00 0.00 0.06 0.06 0.09 0.09 -32.49%

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