[TGL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 322.27%
YoY- 133.81%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 85,665 70,140 54,754 24,374 74,385 63,136 51,049 41.34%
PBT 11,216 12,208 11,602 4,009 1,354 4,502 6,239 48.00%
Tax -2,428 -2,702 -2,695 -877 -569 -883 -1,196 60.53%
NP 8,788 9,506 8,907 3,132 785 3,619 5,043 44.95%
-
NP to SH 8,902 9,491 8,873 3,091 732 3,619 4,968 47.68%
-
Tax Rate 21.65% 22.13% 23.23% 21.88% 42.02% 19.61% 19.17% -
Total Cost 76,877 60,634 45,847 21,242 73,600 59,517 46,006 40.94%
-
Net Worth 27,598 28,018 27,390 21,589 18,677 21,747 22,827 13.52%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 27,598 28,018 27,390 21,589 18,677 21,747 22,827 13.52%
NOSH 20,750 20,754 20,750 20,758 20,753 21,114 20,751 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.26% 13.55% 16.27% 12.85% 1.06% 5.73% 9.88% -
ROE 32.26% 33.87% 32.39% 14.32% 3.92% 16.64% 21.76% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 412.83 337.95 263.87 117.41 358.43 299.02 246.00 41.35%
EPS 42.90 45.73 42.76 14.89 3.53 17.14 23.94 47.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.35 1.32 1.04 0.90 1.03 1.10 13.53%
Adjusted Per Share Value based on latest NOSH - 20,758
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 100.94 82.65 64.52 28.72 87.65 74.39 60.15 41.35%
EPS 10.49 11.18 10.46 3.64 0.86 4.26 5.85 47.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3252 0.3301 0.3228 0.2544 0.2201 0.2563 0.269 13.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.01 0.01 0.01 0.02 0.01 0.01 0.01 -
P/RPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/EPS 0.02 0.02 0.02 0.13 0.28 0.06 0.04 -37.08%
EY 4,290.00 4,573.00 4,276.00 744.50 352.72 1,714.00 2,394.00 47.69%
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 0.01 0.01 0.01 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 16/05/07 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.01 0.64 0.64 0.01 0.01 0.01 0.01 -
P/RPS 0.00 0.19 0.24 0.01 0.00 0.00 0.00 -
P/EPS 0.02 1.40 1.50 0.07 0.28 0.06 0.04 -37.08%
EY 4,290.00 71.45 66.81 1,489.00 352.72 1,714.00 2,394.00 47.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.47 0.48 0.01 0.01 0.01 0.01 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