[TGL] YoY TTM 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- -13.21%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 85,572 74,385 73,346 75,015 74,940 62,924 64,894 4.71%
PBT 10,480 1,354 7,909 4,451 4,205 3,270 1,787 34.27%
Tax -2,372 -569 -4,907 -1,501 -1,422 -99 3,471 -
NP 8,108 785 3,002 2,950 2,783 3,171 5,258 7.48%
-
NP to SH 8,204 733 3,000 2,950 2,783 3,171 1,284 36.20%
-
Tax Rate 22.63% 42.02% 62.04% 33.72% 33.82% 3.03% -194.24% -
Total Cost 77,464 73,600 70,344 72,065 72,157 59,753 59,636 4.45%
-
Net Worth 27,583 18,668 17,474 12,464 7,794 3,439 19 236.31%
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 27,583 18,668 17,474 12,464 7,794 3,439 19 236.31%
NOSH 20,739 20,743 20,558 20,103 19,985 19,999 19,988 0.61%
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 9.48% 1.06% 4.09% 3.93% 3.71% 5.04% 8.10% -
ROE 29.74% 3.93% 17.17% 23.67% 35.70% 92.18% 6,423.85% -
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 412.61 358.60 356.77 373.14 374.97 314.62 324.66 4.07%
EPS 39.56 3.53 14.59 14.67 13.92 15.86 6.42 35.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 0.90 0.85 0.62 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 100.83 87.65 86.43 88.39 88.30 74.14 76.47 4.71%
EPS 9.67 0.86 3.53 3.48 3.28 3.74 1.51 36.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.325 0.22 0.2059 0.1469 0.0918 0.0405 0.0002 242.68%
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 0.03 0.28 0.14 0.14 0.07 0.13 0.16 -24.33%
EY 3,955.75 353.37 729.63 733.70 1,392.49 792.75 642.38 35.36%
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 0.03 0.28 0.07 0.14 0.14 0.06 0.31 -32.23%
EY 3,955.75 353.37 1,459.26 733.70 696.25 1,585.50 321.19 51.93%
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