[TGL] QoQ 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- 181.62%
YoY- 352.09%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 12,253 14,014 30,601 17,947 14,099 13,674 32,505 -47.84%
PBT -1,617 -1,466 6,054 1,480 -1,198 -1,776 7,505 -
Tax -89 -7 -951 -454 -59 27 -1,309 -83.36%
NP -1,706 -1,473 5,103 1,026 -1,257 -1,749 6,196 -
-
NP to SH -1,706 -1,473 5,103 1,026 -1,257 -1,749 6,196 -
-
Tax Rate - - 15.71% 30.68% - - 17.44% -
Total Cost 13,959 15,487 25,498 16,921 15,356 15,423 26,309 -34.48%
-
Net Worth 12,464 13,790 15,197 9,199 7,794 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 12,464 13,790 15,197 9,199 7,794 0 0 -
NOSH 20,103 19,986 19,996 19,999 19,985 19,988 19,997 0.35%
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 -13.92% -10.51% 16.68% 5.72% -8.92% -12.79% 19.06% -
ROE -13.69% -10.68% 33.58% 11.15% -16.13% 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 60.95 70.12 153.03 89.74 70.55 68.41 162.55 -48.03%
EPS -8.49 -7.37 25.52 5.13 -6.28 -8.74 30.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 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 14.48 16.56 36.17 21.21 16.66 16.16 38.42 -47.85%
EPS -2.02 -1.74 6.03 1.21 -1.49 -2.07 7.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.163 0.1796 0.1087 0.0921 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 0.03 0.03 0.01 0.02 0.01 0.01 0.01 108.14%
P/EPS -0.24 -0.27 0.08 0.39 -0.16 -0.11 0.03 -
EY -424.30 -368.50 1,276.00 256.50 -628.95 -875.01 3,098.42 -
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 0.03 0.03 0.01 0.02 0.03 0.01 0.01 108.14%
P/EPS -0.24 -0.27 0.08 0.39 -0.32 -0.11 0.03 -
EY -424.30 -368.50 1,276.00 256.50 -314.47 -875.01 3,098.42 -
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