[TGL] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -52.48%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 85,665 74,385 73,346 74,815 74,940 62,924 64,894 4.73%
PBT 11,216 1,354 4,221 4,451 4,205 3,270 1,786 35.81%
Tax -2,428 -569 -1,146 -1,501 -1,422 -99 -503 29.98%
NP 8,788 785 3,075 2,950 2,783 3,171 1,283 37.78%
-
NP to SH 8,902 732 3,026 2,950 2,783 3,171 1,283 38.08%
-
Tax Rate 21.65% 42.02% 27.15% 33.72% 33.82% 3.03% 28.16% -
Total Cost 76,877 73,600 70,271 71,865 72,157 59,753 63,611 3.20%
-
Net Worth 27,598 18,677 17,687 14,081 7,799 3,441 20 233.47%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 27,598 18,677 17,687 14,081 7,799 3,441 20 233.47%
NOSH 20,750 20,753 20,566 20,116 20,000 20,006 20,009 0.60%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.26% 1.06% 4.19% 3.94% 3.71% 5.04% 1.98% -
ROE 32.26% 3.92% 17.11% 20.95% 35.68% 92.15% 6,412.11% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 412.83 358.43 356.62 371.91 374.70 314.52 324.32 4.10%
EPS 42.90 3.53 14.73 14.69 13.91 15.85 6.40 37.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 0.90 0.86 0.70 0.39 0.172 0.001 231.43%
Adjusted Per Share Value based on latest NOSH - 20,103
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 100.94 87.65 86.43 88.16 88.30 74.14 76.47 4.73%
EPS 10.49 0.86 3.57 3.48 3.28 3.74 1.51 38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3252 0.2201 0.2084 0.1659 0.0919 0.0405 0.0002 242.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.01 0.01 0.02 0.02 0.01 0.02 0.01 -
P/RPS 0.00 0.00 0.01 0.01 0.00 0.01 0.00 -
P/EPS 0.02 0.28 0.14 0.14 0.07 0.13 0.16 -29.27%
EY 4,290.00 352.72 735.65 733.22 1,391.50 792.50 641.19 37.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.02 0.03 0.03 0.12 10.00 -68.36%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 26/08/04 29/08/03 29/08/02 29/08/01 -
Price 0.01 0.01 0.01 0.02 0.02 0.01 0.02 -
P/RPS 0.00 0.00 0.00 0.01 0.01 0.00 0.01 -
P/EPS 0.02 0.28 0.07 0.14 0.14 0.06 0.31 -36.65%
EY 4,290.00 352.72 1,471.29 733.22 695.75 1,585.00 320.60 54.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.03 0.05 0.06 20.00 -71.81%

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