[TGL] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 1402.32%
YoY- -6.15%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 24,521 17,783 23,413 39,226 23,026 20,321 24,119 1.11%
PBT -54 -176 1,199 9,845 -690 121 1,189 -
Tax -210 118 -373 -2,507 90 -37 -343 -27.96%
NP -264 -58 826 7,338 -600 84 846 -
-
NP to SH -212 -64 768 7,306 -561 76 815 -
-
Tax Rate - - 31.11% 25.46% - 30.58% 28.85% -
Total Cost 24,785 17,841 22,587 31,888 23,626 20,237 23,273 4.29%
-
Net Worth 77,002 77,409 77,409 79,446 72,113 72,928 72,928 3.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,055 - - - 4,074 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 77,002 77,409 77,409 79,446 72,113 72,928 72,928 3.70%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.08% -0.33% 3.53% 18.71% -2.61% 0.41% 3.51% -
ROE -0.28% -0.08% 0.99% 9.20% -0.78% 0.10% 1.12% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 60.19 43.65 57.47 96.28 56.52 49.88 59.20 1.11%
EPS -0.52 -0.16 1.89 17.93 -1.38 0.19 2.00 -
DPS 7.50 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.89 1.90 1.90 1.95 1.77 1.79 1.79 3.70%
Adjusted Per Share Value based on latest NOSH - 40,742
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.98 21.02 27.67 46.36 27.22 24.02 28.51 1.09%
EPS -0.25 -0.08 0.91 8.64 -0.66 0.09 0.96 -
DPS 3.61 0.00 0.00 0.00 4.82 0.00 0.00 -
NAPS 0.9101 0.915 0.915 0.939 0.8524 0.862 0.862 3.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.54 1.46 1.55 1.55 1.50 1.37 1.41 -
P/RPS 2.56 3.34 2.70 1.61 2.65 2.75 2.38 4.99%
P/EPS -295.96 -929.43 82.23 8.64 -108.94 734.43 70.49 -
EY -0.34 -0.11 1.22 11.57 -0.92 0.14 1.42 -
DY 4.87 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.81 0.77 0.82 0.79 0.85 0.77 0.79 1.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 27/02/14 25/11/13 28/08/13 28/05/13 27/02/13 -
Price 1.73 1.53 1.50 1.60 1.38 1.45 1.35 -
P/RPS 2.87 3.51 2.61 1.66 2.44 2.91 2.28 16.63%
P/EPS -332.47 -973.99 79.57 8.92 -100.22 777.31 67.49 -
EY -0.30 -0.10 1.26 11.21 -1.00 0.13 1.48 -
DY 4.34 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.92 0.81 0.79 0.82 0.78 0.81 0.75 14.63%

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