[TGL] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -63.13%
YoY- 352.09%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 74,815 62,562 48,548 17,947 74,940 60,841 47,167 36.04%
PBT 4,451 6,068 7,534 1,480 4,205 5,403 7,179 -27.31%
Tax -1,501 -1,412 -1,405 -454 -1,422 -1,363 -1,390 5.26%
NP 2,950 4,656 6,129 1,026 2,783 4,040 5,789 -36.22%
-
NP to SH 2,950 4,656 6,129 1,026 2,783 4,040 5,789 -36.22%
-
Tax Rate 33.72% 23.27% 18.65% 30.68% 33.82% 25.23% 19.36% -
Total Cost 71,865 57,906 42,419 16,921 72,157 56,801 41,378 44.53%
-
Net Worth 14,081 13,799 15,197 9,199 7,799 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 14,081 13,799 15,197 9,199 7,799 0 0 -
NOSH 20,116 19,999 19,996 19,999 20,000 19,996 20,000 0.38%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.94% 7.44% 12.62% 5.72% 3.71% 6.64% 12.27% -
ROE 20.95% 33.74% 40.33% 11.15% 35.68% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 371.91 312.81 242.78 89.74 374.70 304.26 235.84 35.51%
EPS 14.69 23.28 30.65 5.13 13.91 20.20 28.95 -36.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.76 0.46 0.39 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 88.43 73.95 57.38 21.21 88.58 71.91 55.75 36.04%
EPS 3.49 5.50 7.24 1.21 3.29 4.78 6.84 -36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1664 0.1631 0.1796 0.1087 0.0922 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.02 0.02 0.02 0.02 0.01 0.01 0.01 -
P/RPS 0.01 0.01 0.01 0.02 0.00 0.00 0.00 -
P/EPS 0.14 0.09 0.07 0.39 0.07 0.05 0.03 179.51%
EY 733.22 1,164.00 1,532.50 256.50 1,391.50 2,020.38 2,894.50 -59.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.04 0.03 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 28/11/03 29/08/03 29/05/03 27/02/03 -
Price 0.02 0.02 0.02 0.02 0.02 0.01 0.01 -
P/RPS 0.01 0.01 0.01 0.02 0.01 0.00 0.00 -
P/EPS 0.14 0.09 0.07 0.39 0.14 0.05 0.03 179.51%
EY 733.22 1,164.00 1,532.50 256.50 695.75 2,020.38 2,894.50 -59.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.04 0.05 0.00 0.00 -

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