[TGL] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 47.47%
YoY- 352.09%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 97,496 80,180 72,372 71,788 58,648 51,756 65,456 6.86%
PBT 16,036 7,420 6,896 5,920 -1,304 -1,776 2,784 33.86%
Tax -3,508 -1,900 -2,128 -1,816 -324 -268 -680 31.43%
NP 12,528 5,520 4,768 4,104 -1,628 -2,044 2,104 34.61%
-
NP to SH 12,364 5,288 4,768 4,104 -1,628 -2,044 2,104 34.31%
-
Tax Rate 21.88% 25.61% 30.86% 30.68% - - 24.43% -
Total Cost 84,968 74,660 67,604 67,684 60,276 53,800 63,352 5.01%
-
Net Worth 21,589 18,885 15,360 9,199 3,207 -499 -799 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 21,589 18,885 15,360 9,199 3,207 -499 -799 -
NOSH 20,758 20,753 20,481 19,999 20,049 19,960 19,999 0.62%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.85% 6.88% 6.59% 5.72% -2.78% -3.95% 3.21% -
ROE 57.27% 28.00% 31.04% 44.61% -50.75% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 469.66 386.34 353.36 358.94 292.52 259.29 327.28 6.20%
EPS 59.56 25.48 23.28 20.52 -8.12 -10.20 10.52 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.91 0.75 0.46 0.16 -0.025 -0.04 -
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 115.24 94.77 85.54 84.85 69.32 61.17 77.37 6.86%
EPS 14.61 6.25 5.64 4.85 -1.92 -2.42 2.49 34.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2552 0.2232 0.1816 0.1087 0.0379 -0.0059 -0.0095 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.02 0.01 0.02 0.02 0.02 0.01 0.02 -
P/RPS 0.00 0.00 0.01 0.01 0.01 0.00 0.01 -
P/EPS 0.03 0.04 0.09 0.10 -0.25 -0.10 0.19 -26.47%
EY 2,978.00 2,548.00 1,164.00 1,026.00 -406.00 -1,024.00 526.00 33.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.03 0.04 0.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 23/12/04 28/11/03 29/11/02 28/11/01 30/11/00 -
Price 0.01 0.01 0.02 0.02 0.01 0.02 0.02 -
P/RPS 0.00 0.00 0.01 0.01 0.00 0.01 0.01 -
P/EPS 0.02 0.04 0.09 0.10 -0.12 -0.20 0.19 -31.27%
EY 5,956.00 2,548.00 1,164.00 1,026.00 -812.00 -512.00 526.00 49.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.03 0.04 0.06 0.00 0.00 -

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