[TGL] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -90.57%
YoY- 42.86%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 43,274 21,748 19,287 22,890 45,387 19,932 19,452 70.33%
PBT 11,026 -429 -134 1,047 11,529 -113 554 633.07%
Tax -2,826 115 -91 -172 -2,985 -93 -103 807.85%
NP 8,200 -314 -225 875 8,544 -206 451 590.22%
-
NP to SH 8,152 -377 -239 810 8,594 -187 458 580.51%
-
Tax Rate 25.63% - - 16.43% 25.89% - 18.59% -
Total Cost 35,074 22,062 19,512 22,015 36,843 20,138 19,001 50.42%
-
Net Worth 71,701 63,907 64,408 64,880 67,900 41,428 59,459 13.28%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,067 - - - 6,214 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 71,701 63,907 64,408 64,880 67,900 41,428 59,459 13.28%
NOSH 40,739 40,447 40,508 40,298 40,177 41,428 40,175 0.93%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.95% -1.44% -1.17% 3.82% 18.82% -1.03% 2.32% -
ROE 11.37% -0.59% -0.37% 1.25% 12.66% -0.45% 0.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 106.22 53.77 47.61 56.80 112.97 48.11 48.42 68.75%
EPS 20.01 -0.93 -0.59 2.01 21.39 -0.47 1.14 574.22%
DPS 0.00 15.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 1.76 1.58 1.59 1.61 1.69 1.00 1.48 12.23%
Adjusted Per Share Value based on latest NOSH - 40,298
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.15 25.71 22.80 27.06 53.65 23.56 22.99 70.34%
EPS 9.64 -0.45 -0.28 0.96 10.16 -0.22 0.54 581.85%
DPS 0.00 7.17 0.00 0.00 0.00 7.35 0.00 -
NAPS 0.8475 0.7554 0.7613 0.7669 0.8026 0.4897 0.7028 13.28%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.42 1.50 1.39 1.48 1.51 1.15 1.10 -
P/RPS 1.34 2.79 2.92 2.61 1.34 2.39 2.27 -29.60%
P/EPS 7.10 -160.93 -235.59 73.63 7.06 -254.77 96.49 -82.41%
EY 14.09 -0.62 -0.42 1.36 14.17 -0.39 1.04 467.40%
DY 0.00 10.00 0.00 0.00 0.00 13.04 0.00 -
P/NAPS 0.81 0.95 0.87 0.92 0.89 1.15 0.74 6.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 29/08/11 26/05/11 23/02/11 25/11/10 23/08/10 26/05/10 -
Price 1.66 1.42 1.40 1.39 1.73 1.50 1.07 -
P/RPS 1.56 2.64 2.94 2.45 1.53 3.12 2.21 -20.70%
P/EPS 8.30 -152.35 -237.29 69.15 8.09 -332.31 93.86 -80.12%
EY 12.05 -0.66 -0.42 1.45 12.36 -0.30 1.07 401.68%
DY 0.00 10.56 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.94 0.90 0.88 0.86 1.02 1.50 0.72 19.43%

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