[TGL] YoY TTM 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- 45.01%
YoY- 1903.8%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 77,111 73,551 76,521 69,127 62,612 67,298 43,866 -0.59%
PBT 7,139 3,926 4,560 5,523 829 4,181 3,624 -0.71%
Tax -4,730 -1,469 -1,437 -774 3,382 1,077 -157 -3.55%
NP 2,409 2,457 3,123 4,749 4,211 5,258 3,467 0.38%
-
NP to SH 2,332 2,457 3,123 4,749 237 3,388 3,467 0.42%
-
Tax Rate 66.26% 37.42% 31.51% 14.01% -407.96% -25.76% 4.33% -
Total Cost 74,702 71,094 73,398 64,378 58,401 62,040 40,399 -0.65%
-
Net Worth 22,826 19,883 15,197 0 4,519 3,899 400 -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 22,826 19,883 15,197 0 4,519 3,899 400 -4.20%
NOSH 20,751 20,498 19,996 19,997 19,999 20,000 20,005 -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 3.12% 3.34% 4.08% 6.87% 6.73% 7.81% 7.90% -
ROE 10.22% 12.36% 20.55% 0.00% 5.24% 86.87% 866.50% -
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 371.60 358.82 382.68 345.68 313.06 336.49 219.27 -0.55%
EPS 11.24 11.99 15.62 23.75 1.19 16.94 17.33 0.46%
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 90.86 86.67 90.17 81.45 73.78 79.30 51.69 -0.59%
EPS 2.75 2.90 3.68 5.60 0.28 3.99 4.09 0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2343 0.1791 0.00 0.0533 0.046 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 0.09 0.17 0.13 0.04 1.69 0.12 0.00 -100.00%
EY 1,123.79 599.32 780.90 2,374.82 59.25 847.00 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 - -
Price 0.01 0.02 0.02 0.01 0.02 0.01 0.00 -
P/RPS 0.00 0.01 0.01 0.00 0.01 0.00 0.00 -
P/EPS 0.09 0.17 0.13 0.04 1.69 0.06 0.00 -100.00%
EY 1,123.79 599.32 780.90 2,374.82 59.25 1,694.00 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 0.05 0.00 -100.00%

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