[TGL] QoQ TTM 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- -31.56%
YoY- 124.14%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 76,521 78,225 74,940 70,249 69,127 64,647 62,924 13.89%
PBT 4,560 6,011 4,205 4,547 5,523 3,388 3,270 24.74%
Tax -1,437 -1,795 -1,422 -1,297 -774 -113 -99 492.14%
NP 3,123 4,216 2,783 3,250 4,749 3,275 3,171 -1.00%
-
NP to SH 3,123 4,216 2,783 3,250 4,749 3,275 3,171 -1.00%
-
Tax Rate 31.51% 29.86% 33.82% 28.52% 14.01% 3.34% 3.03% -
Total Cost 73,398 74,009 72,157 66,999 64,378 61,372 59,753 14.65%
-
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 4.08% 5.39% 3.71% 4.63% 6.87% 5.07% 5.04% -
ROE 20.55% 45.83% 35.70% 0.00% 0.00% 102.09% 92.18% -
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 382.68 391.13 374.97 351.45 345.68 322.44 314.62 13.90%
EPS 15.62 21.08 13.92 16.26 23.75 16.33 15.86 -1.00%
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 90.44 92.46 88.58 83.03 81.71 76.41 74.37 13.89%
EPS 3.69 4.98 3.29 3.84 5.61 3.87 3.75 -1.06%
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 0.01 0.00 0.00 0.00 0.01 0.01 0.00%
P/EPS 0.13 0.09 0.07 0.06 0.04 0.12 0.13 0.00%
EY 780.90 1,054.00 1,392.49 1,625.94 2,374.82 816.74 792.75 -0.99%
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 0.01 0.01 0.00 0.00 0.00 0.00 -
P/EPS 0.13 0.09 0.14 0.06 0.04 0.06 0.06 67.20%
EY 780.90 1,054.00 696.25 1,625.94 2,374.82 1,633.48 1,585.50 -37.55%
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