[TGL] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -122.37%
YoY- 32.52%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 31,004 20,045 12,519 13,543 29,191 18,093 12,253 85.37%
PBT 4,384 1,855 1,844 -944 5,285 1,724 -1,617 -
Tax -721 -475 -3,484 -50 -841 -532 -89 301.82%
NP 3,663 1,380 -1,640 -994 4,444 1,192 -1,706 -
-
NP to SH 3,646 1,322 -1,642 -994 4,444 1,192 -1,706 -
-
Tax Rate 16.45% 25.61% 188.94% - 15.91% 30.86% - -
Total Cost 27,341 18,665 14,159 14,537 24,747 16,901 13,959 56.35%
-
Net Worth 22,826 18,885 17,474 18,867 19,883 15,360 12,464 49.52%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 22,826 18,885 17,474 18,867 19,883 15,360 12,464 49.52%
NOSH 20,751 20,753 20,558 20,508 20,498 20,481 20,103 2.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.81% 6.88% -13.10% -7.34% 15.22% 6.59% -13.92% -
ROE 15.97% 7.00% -9.40% -5.27% 22.35% 7.76% -13.69% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 149.41 96.59 60.90 66.04 142.41 88.34 60.95 81.50%
EPS 17.57 6.37 7.98 -4.72 21.68 5.82 -8.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.91 0.85 0.92 0.97 0.75 0.62 46.40%
Adjusted Per Share Value based on latest NOSH - 20,508
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.65 23.69 14.80 16.01 34.50 21.39 14.48 85.41%
EPS 4.31 1.56 -1.94 -1.17 5.25 1.41 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2698 0.2232 0.2065 0.223 0.235 0.1816 0.1473 49.53%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.01 0.01 0.02 0.02 0.02 0.02 0.02 -
P/RPS 0.01 0.01 0.03 0.03 0.01 0.02 0.03 -51.82%
P/EPS 0.06 0.16 -0.25 -0.41 0.09 0.34 -0.24 -
EY 1,757.00 637.00 -399.35 -242.34 1,084.00 291.00 -424.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.02 0.02 0.02 0.03 0.03 -51.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 26/05/05 24/02/05 23/12/04 26/08/04 -
Price 0.01 0.01 0.01 0.01 0.02 0.02 0.02 -
P/RPS 0.01 0.01 0.02 0.02 0.01 0.02 0.03 -51.82%
P/EPS 0.06 0.16 -0.13 -0.21 0.09 0.34 -0.24 -
EY 1,757.00 637.00 -798.70 -484.68 1,084.00 291.00 -424.30 -
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 0.03 0.03 -51.82%

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