[TGL] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 1522.36%
YoY- 37.47%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 51,049 47,284 48,548 47,167 40,964 43,246 43,866 -0.16%
PBT 6,239 7,009 7,534 7,179 4,926 5,883 3,624 -0.57%
Tax -1,196 -1,373 -1,405 -1,390 -715 -626 -157 -2.13%
NP 5,043 5,636 6,129 5,789 4,211 5,257 3,467 -0.39%
-
NP to SH 4,968 5,636 6,129 5,789 4,211 5,257 3,467 -0.38%
-
Tax Rate 19.17% 19.59% 18.65% 19.36% 14.51% 10.64% 4.33% -
Total Cost 46,006 41,648 42,419 41,378 36,753 37,989 40,399 -0.13%
-
Net Worth 22,827 19,886 15,197 0 4,521 3,900 400 -4.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 22,827 19,886 15,197 0 4,521 3,900 400 -4.20%
NOSH 20,751 20,502 19,996 20,000 20,004 20,003 20,040 -0.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.88% 11.92% 12.62% 12.27% 10.28% 12.16% 7.90% -
ROE 21.76% 28.34% 40.33% 0.00% 93.14% 134.77% 865.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 246.00 230.63 242.78 235.84 204.77 216.19 218.89 -0.12%
EPS 23.94 27.49 30.65 28.95 21.05 26.28 17.30 -0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.97 0.76 0.00 0.226 0.195 0.02 -4.17%
Adjusted Per Share Value based on latest NOSH - 19,997
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 60.34 55.89 57.38 55.75 48.42 51.12 51.85 -0.16%
EPS 5.87 6.66 7.24 6.84 4.98 6.21 4.10 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2698 0.2351 0.1796 0.00 0.0534 0.0461 0.0047 -4.21%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.01 0.02 0.02 0.01 0.02 0.02 0.00 -
P/RPS 0.00 0.01 0.01 0.00 0.01 0.01 0.00 -
P/EPS 0.04 0.07 0.07 0.03 0.10 0.08 0.00 -100.00%
EY 2,394.00 1,374.50 1,532.50 2,894.50 1,052.50 1,314.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.03 0.00 0.09 0.10 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 26/02/04 27/02/03 26/02/02 09/04/01 28/02/00 -
Price 0.01 0.02 0.02 0.01 0.02 0.01 0.04 -
P/RPS 0.00 0.01 0.01 0.00 0.01 0.00 0.02 -
P/EPS 0.04 0.07 0.07 0.03 0.10 0.04 0.23 1.87%
EY 2,394.00 1,374.50 1,532.50 2,894.50 1,052.50 2,628.00 432.50 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.03 0.00 0.09 0.05 2.00 5.79%

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