[TGL] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -128.23%
YoY- -599.6%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 30,601 17,947 14,099 13,674 32,505 14,662 9,408 119.05%
PBT 6,054 1,480 -1,198 -1,776 7,505 -326 -856 -
Tax -951 -454 -59 27 -1,309 -81 856 -
NP 5,103 1,026 -1,257 -1,749 6,196 -407 0 -
-
NP to SH 5,103 1,026 -1,257 -1,749 6,196 -407 -790 -
-
Tax Rate 15.71% 30.68% - - 17.44% - - -
Total Cost 25,498 16,921 15,356 15,423 26,309 15,069 9,408 94.03%
-
Net Worth 15,197 9,199 7,794 0 0 3,207 3,439 168.56%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 15,197 9,199 7,794 0 0 3,207 3,439 168.56%
NOSH 19,996 19,999 19,985 19,988 19,997 20,049 19,999 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.68% 5.72% -8.92% -12.79% 19.06% -2.78% 0.00% -
ROE 33.58% 11.15% -16.13% 0.00% 0.00% -12.69% -22.97% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 153.03 89.74 70.55 68.41 162.55 73.13 47.04 119.08%
EPS 25.52 5.13 -6.28 -8.74 30.98 -2.03 -3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.46 0.39 0.00 0.00 0.16 0.172 168.54%
Adjusted Per Share Value based on latest NOSH - 19,988
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.17 21.21 16.66 16.16 38.42 17.33 11.12 119.05%
EPS 6.03 1.21 -1.49 -2.07 7.32 -0.48 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1087 0.0921 0.00 0.00 0.0379 0.0407 168.30%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.02 0.02 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.01 0.02 0.01 0.01 0.01 0.03 0.04 -60.21%
P/EPS 0.08 0.39 -0.16 -0.11 0.03 -0.99 -0.51 -
EY 1,276.00 256.50 -628.95 -875.01 3,098.42 -101.50 -197.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.03 0.00 0.00 0.13 0.12 -60.21%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 29/08/03 29/05/03 27/02/03 29/11/02 29/08/02 -
Price 0.02 0.02 0.02 0.01 0.01 0.01 0.01 -
P/RPS 0.01 0.02 0.03 0.01 0.01 0.01 0.02 -36.92%
P/EPS 0.08 0.39 -0.32 -0.11 0.03 -0.49 -0.25 -
EY 1,276.00 256.50 -314.47 -875.01 3,098.42 -203.00 -395.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.05 0.00 0.00 0.06 0.06 -36.92%

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