[TGL] YoY Cumulative 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- -63.13%
YoY- 352.09%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 24,374 20,045 18,093 17,947 14,662 12,939 16,364 6.86%
PBT 4,009 1,855 1,724 1,480 -326 -444 696 33.86%
Tax -877 -475 -532 -454 -81 -67 -170 31.43%
NP 3,132 1,380 1,192 1,026 -407 -511 526 34.61%
-
NP to SH 3,091 1,322 1,192 1,026 -407 -511 526 34.31%
-
Tax Rate 21.88% 25.61% 30.86% 30.68% - - 24.43% -
Total Cost 21,242 18,665 16,901 16,921 15,069 13,450 15,838 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 14.32% 7.00% 7.76% 11.15% -12.69% 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 117.41 96.59 88.34 89.74 73.13 64.82 81.82 6.20%
EPS 14.89 6.37 5.82 5.13 -2.03 -2.55 2.63 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 28.81 23.69 21.39 21.21 17.33 15.29 19.34 6.86%
EPS 3.65 1.56 1.41 1.21 -0.48 -0.60 0.62 34.35%
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 0.02 0.01 0.02 0.02 0.03 0.02 0.02 0.00%
P/EPS 0.13 0.16 0.34 0.39 -0.99 -0.39 0.76 -25.48%
EY 744.50 637.00 291.00 256.50 -101.50 -256.00 131.50 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 0.01 0.01 0.02 0.02 0.01 0.03 0.02 -10.90%
P/EPS 0.07 0.16 0.34 0.39 -0.49 -0.78 0.76 -32.78%
EY 1,489.00 637.00 291.00 256.50 -203.00 -128.00 131.50 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