[TGL] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -49.36%
YoY- 15.25%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 93,520 84,181 81,102 83,416 81,121 71,354 72,692 4.28%
PBT 16,277 6,002 8,086 8,090 7,204 5,501 5,712 19.05%
Tax -3,602 -1,177 -1,800 -1,882 -1,817 -220 -653 32.90%
NP 12,674 4,825 6,286 6,208 5,386 5,281 5,058 16.53%
-
NP to SH 12,654 4,825 6,286 6,208 5,386 5,281 5,058 16.50%
-
Tax Rate 22.13% 19.61% 22.26% 23.26% 25.22% 4.00% 11.43% -
Total Cost 80,845 79,356 74,816 77,208 75,734 66,073 67,633 3.01%
-
Net Worth 28,018 21,747 18,868 13,799 0 4,278 2,399 50.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 28,018 21,747 18,868 13,799 0 4,278 2,399 50.59%
NOSH 20,754 21,114 20,509 19,999 19,996 19,994 19,999 0.61%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.55% 5.73% 7.75% 7.44% 6.64% 7.40% 6.96% -
ROE 45.17% 22.19% 33.32% 44.99% 0.00% 123.43% 210.78% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 450.60 398.69 395.44 417.08 405.68 356.86 363.46 3.64%
EPS 60.97 22.85 30.35 31.04 26.93 26.41 25.29 15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.03 0.92 0.69 0.00 0.214 0.12 49.66%
Adjusted Per Share Value based on latest NOSH - 19,986
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 110.20 99.19 95.57 98.29 95.59 84.08 85.65 4.28%
EPS 14.91 5.69 7.41 7.32 6.35 6.22 5.96 16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.2563 0.2223 0.1626 0.00 0.0504 0.0283 50.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.01 0.01 0.02 0.02 0.01 0.02 0.01 -
P/RPS 0.00 0.00 0.01 0.00 0.00 0.01 0.00 -
P/EPS 0.02 0.04 0.07 0.06 0.04 0.08 0.04 -10.90%
EY 6,097.33 2,285.33 1,532.61 1,552.00 2,693.84 1,320.67 2,529.33 15.78%
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 0.00 0.09 0.08 -29.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/05/07 30/05/06 26/05/05 27/05/04 29/05/03 30/05/02 30/05/01 -
Price 0.64 0.01 0.01 0.02 0.01 0.02 0.02 -
P/RPS 0.14 0.00 0.00 0.00 0.00 0.01 0.01 55.21%
P/EPS 1.05 0.04 0.03 0.06 0.04 0.08 0.08 53.55%
EY 95.27 2,285.33 3,065.22 1,552.00 2,693.84 1,320.67 1,264.67 -34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.01 0.01 0.03 0.00 0.09 0.17 18.46%

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