[TGL] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 180.51%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 11,249 12,087 31,004 20,045 12,519 13,543 29,191 -47.13%
PBT -3,148 -1,737 4,384 1,855 1,844 -944 5,285 -
Tax 314 313 -721 -475 -3,484 -50 -841 -
NP -2,834 -1,424 3,663 1,380 -1,640 -994 4,444 -
-
NP to SH -2,825 -1,410 3,646 1,322 -1,642 -994 4,444 -
-
Tax Rate - - 16.45% 25.61% 188.94% - 15.91% -
Total Cost 14,083 13,511 27,341 18,665 14,159 14,537 24,747 -31.39%
-
Net Worth 18,668 21,357 22,826 18,885 17,474 18,867 19,883 -4.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 18,668 21,357 22,826 18,885 17,474 18,867 19,883 -4.12%
NOSH 20,743 20,735 20,751 20,753 20,558 20,508 20,498 0.79%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -25.19% -11.78% 11.81% 6.88% -13.10% -7.34% 15.22% -
ROE -15.13% -6.60% 15.97% 7.00% -9.40% -5.27% 22.35% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.23 58.29 149.41 96.59 60.90 66.04 142.41 -47.55%
EPS -13.61 -6.80 17.57 6.37 7.98 -4.72 21.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.03 1.10 0.91 0.85 0.92 0.97 -4.88%
Adjusted Per Share Value based on latest NOSH - 20,753
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.30 14.29 36.65 23.69 14.80 16.01 34.50 -47.12%
EPS -3.34 -1.67 4.31 1.56 -1.94 -1.17 5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2207 0.2524 0.2698 0.2232 0.2065 0.223 0.235 -4.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.01 0.01 0.01 0.01 0.02 0.02 0.02 -
P/RPS 0.02 0.02 0.01 0.01 0.03 0.03 0.01 58.94%
P/EPS -0.07 -0.15 0.06 0.16 -0.25 -0.41 0.09 -
EY -1,361.90 -680.00 1,757.00 637.00 -399.35 -242.34 1,084.00 -
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 0.02 0.02 0.02 -37.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 26/05/05 24/02/05 -
Price 0.01 0.01 0.01 0.01 0.01 0.01 0.02 -
P/RPS 0.02 0.02 0.01 0.01 0.02 0.02 0.01 58.94%
P/EPS -0.07 -0.15 0.06 0.16 -0.13 -0.21 0.09 -
EY -1,361.90 -680.00 1,757.00 637.00 -798.70 -484.68 1,084.00 -
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 0.01 0.02 -37.08%

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