[TGL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -30.21%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 48,548 17,947 74,940 60,841 47,167 14,662 62,924 -15.83%
PBT 7,534 1,480 4,205 5,403 7,179 -326 3,270 74.17%
Tax -1,405 -454 -1,422 -1,363 -1,390 -81 -99 483.34%
NP 6,129 1,026 2,783 4,040 5,789 -407 3,171 54.97%
-
NP to SH 6,129 1,026 2,783 4,040 5,789 -407 3,171 54.97%
-
Tax Rate 18.65% 30.68% 33.82% 25.23% 19.36% - 3.03% -
Total Cost 42,419 16,921 72,157 56,801 41,378 15,069 59,753 -20.37%
-
Net Worth 15,197 9,199 7,799 0 0 3,207 3,441 168.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 15,197 9,199 7,799 0 0 3,207 3,441 168.45%
NOSH 19,996 19,999 20,000 19,996 20,000 20,049 20,006 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.62% 5.72% 3.71% 6.64% 12.27% -2.78% 5.04% -
ROE 40.33% 11.15% 35.68% 0.00% 0.00% -12.69% 92.15% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 242.78 89.74 374.70 304.26 235.84 73.13 314.52 -15.81%
EPS 30.65 5.13 13.91 20.20 28.95 -2.03 15.85 55.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.46 0.39 0.00 0.00 0.16 0.172 168.54%
Adjusted Per Share Value based on latest NOSH - 19,988
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 57.21 21.15 88.30 71.69 55.58 17.28 74.14 -15.83%
EPS 7.22 1.21 3.28 4.76 6.82 -0.48 3.74 54.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1791 0.1084 0.0919 0.00 0.00 0.0378 0.0405 168.68%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.02 0.02 0.01 0.01 0.01 0.02 0.02 -
P/RPS 0.01 0.02 0.00 0.00 0.00 0.03 0.01 0.00%
P/EPS 0.07 0.39 0.07 0.05 0.03 -0.99 0.13 -33.73%
EY 1,532.50 256.50 1,391.50 2,020.38 2,894.50 -101.50 792.50 55.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.03 0.00 0.00 0.13 0.12 -60.21%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 29/08/03 29/05/03 27/02/03 29/11/02 29/08/02 -
Price 0.02 0.02 0.02 0.01 0.01 0.01 0.01 -
P/RPS 0.01 0.02 0.01 0.00 0.00 0.01 0.00 -
P/EPS 0.07 0.39 0.14 0.05 0.03 -0.49 0.06 10.79%
EY 1,532.50 256.50 695.75 2,020.38 2,894.50 -203.00 1,585.00 -2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.05 0.00 0.00 0.06 0.06 -36.92%

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