[TGL] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 3.28%
YoY- 1225.91%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 74,940 70,249 69,127 64,647 62,924 63,891 62,612 12.76%
PBT 4,205 4,547 5,523 3,388 3,270 1,628 829 196.09%
Tax -1,422 -1,297 -774 -113 -99 2,333 3,382 -
NP 2,783 3,250 4,749 3,275 3,171 3,961 4,211 -24.18%
-
NP to SH 2,783 3,250 4,749 3,275 3,171 1,450 237 418.96%
-
Tax Rate 33.82% 28.52% 14.01% 3.34% 3.03% -143.30% -407.96% -
Total Cost 72,157 66,999 64,378 61,372 59,753 59,930 58,401 15.18%
-
Net Worth 7,794 0 0 3,207 3,439 4,280 4,519 43.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 7,794 0 0 3,207 3,439 4,280 4,519 43.96%
NOSH 19,985 19,988 19,997 20,049 19,999 20,000 19,999 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.71% 4.63% 6.87% 5.07% 5.04% 6.20% 6.73% -
ROE 35.70% 0.00% 0.00% 102.09% 92.18% 33.88% 5.24% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 374.97 351.45 345.68 322.44 314.62 319.46 313.06 12.82%
EPS 13.92 16.26 23.75 16.33 15.86 7.25 1.19 417.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.00 0.00 0.16 0.172 0.214 0.226 44.01%
Adjusted Per Share Value based on latest NOSH - 20,049
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 88.58 83.03 81.71 76.41 74.37 75.52 74.00 12.77%
EPS 3.29 3.84 5.61 3.87 3.75 1.71 0.28 419.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.00 0.00 0.0379 0.0407 0.0506 0.0534 43.96%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.01 0.01 0.01 0.02 0.02 0.02 0.02 -
P/RPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
P/EPS 0.07 0.06 0.04 0.12 0.13 0.28 1.69 -88.09%
EY 1,392.49 1,625.94 2,374.82 816.74 792.75 362.50 59.25 725.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.00 0.00 0.13 0.12 0.09 0.09 -52.02%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 29/11/02 29/08/02 30/05/02 26/02/02 -
Price 0.02 0.01 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.01 0.00 0.00 0.00 0.00 0.01 0.01 0.00%
P/EPS 0.14 0.06 0.04 0.06 0.06 0.28 1.69 -81.08%
EY 696.25 1,625.94 2,374.82 1,633.48 1,585.50 362.50 59.25 419.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.00 0.00 0.06 0.06 0.09 0.09 -32.49%

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