[TGL] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -108.33%
YoY- -184.21%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,222 33,196 24,521 17,783 23,413 39,226 23,026 -8.27%
PBT -1,622 8,155 -54 -176 1,199 9,845 -690 76.51%
Tax 382 -2,070 -210 118 -373 -2,507 90 161.45%
NP -1,240 6,085 -264 -58 826 7,338 -600 62.03%
-
NP to SH -1,203 6,044 -212 -64 768 7,306 -561 66.06%
-
Tax Rate - 25.38% - - 31.11% 25.46% - -
Total Cost 21,462 27,111 24,785 17,841 22,587 31,888 23,626 -6.18%
-
Net Worth 80,261 83,113 77,002 77,409 77,409 79,446 72,113 7.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 3,055 - - - 4,074 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 80,261 83,113 77,002 77,409 77,409 79,446 72,113 7.37%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -6.13% 18.33% -1.08% -0.33% 3.53% 18.71% -2.61% -
ROE -1.50% 7.27% -0.28% -0.08% 0.99% 9.20% -0.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.63 81.48 60.19 43.65 57.47 96.28 56.52 -8.27%
EPS -2.95 14.83 -0.52 -0.16 1.89 17.93 -1.38 65.71%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 10.00 -
NAPS 1.97 2.04 1.89 1.90 1.90 1.95 1.77 7.37%
Adjusted Per Share Value based on latest NOSH - 40,742
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.83 39.12 28.89 20.95 27.59 46.22 27.13 -8.26%
EPS -1.42 7.12 -0.25 -0.08 0.90 8.61 -0.66 66.42%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 4.80 -
NAPS 0.9457 0.9793 0.9073 0.9121 0.9121 0.9361 0.8497 7.37%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.50 1.65 1.54 1.46 1.55 1.55 1.50 -
P/RPS 3.02 2.03 2.56 3.34 2.70 1.61 2.65 9.07%
P/EPS -50.80 11.12 -295.96 -929.43 82.23 8.64 -108.94 -39.78%
EY -1.97 8.99 -0.34 -0.11 1.22 11.57 -0.92 65.90%
DY 0.00 0.00 4.87 0.00 0.00 0.00 6.67 -
P/NAPS 0.76 0.81 0.81 0.77 0.82 0.79 0.85 -7.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 28/05/14 27/02/14 25/11/13 28/08/13 -
Price 1.40 1.62 1.73 1.53 1.50 1.60 1.38 -
P/RPS 2.82 1.99 2.87 3.51 2.61 1.66 2.44 10.10%
P/EPS -47.41 10.92 -332.47 -973.99 79.57 8.92 -100.22 -39.20%
EY -2.11 9.16 -0.30 -0.10 1.26 11.21 -1.00 64.28%
DY 0.00 0.00 4.34 0.00 0.00 0.00 7.25 -
P/NAPS 0.71 0.79 0.92 0.81 0.79 0.82 0.78 -6.06%

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