[TGL] QoQ Quarter Result on 30-Jun-2002 [#4]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -216.0%
YoY- 68.54%
Quarter Report
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 13,674 32,505 14,662 9,408 12,552 28,025 12,939 3.75%
PBT -1,776 7,505 -326 -856 -800 5,370 -444 152.19%
Tax 27 -1,309 -81 856 800 -648 -67 -
NP -1,749 6,196 -407 0 0 4,722 -511 127.28%
-
NP to SH -1,749 6,196 -407 -790 -250 4,722 -511 127.28%
-
Tax Rate - 17.44% - - - 12.07% - -
Total Cost 15,423 26,309 15,069 9,408 12,552 23,303 13,450 9.56%
-
Net Worth 0 0 3,207 3,439 4,280 4,519 -499 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 0 0 3,207 3,439 4,280 4,519 -499 -
NOSH 19,988 19,997 20,049 19,999 20,000 19,999 19,960 0.09%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -12.79% 19.06% -2.78% 0.00% 0.00% 16.85% -3.95% -
ROE 0.00% 0.00% -12.69% -22.97% -5.84% 104.47% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 68.41 162.55 73.13 47.04 62.76 140.13 64.82 3.66%
EPS -8.74 30.98 -2.03 -3.95 -1.25 23.61 -2.55 127.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.16 0.172 0.214 0.226 -0.025 -
Adjusted Per Share Value based on latest NOSH - 19,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.11 38.30 17.28 11.09 14.79 33.02 15.25 3.72%
EPS -2.06 7.30 -0.48 -0.93 -0.29 5.56 -0.60 127.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0378 0.0405 0.0504 0.0533 -0.0059 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.01 0.01 0.02 0.02 0.02 0.02 0.01 -
P/RPS 0.01 0.01 0.03 0.04 0.03 0.01 0.02 -37.03%
P/EPS -0.11 0.03 -0.99 -0.51 -1.60 0.08 -0.39 -57.02%
EY -875.01 3,098.42 -101.50 -197.50 -62.50 1,180.50 -256.00 127.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.13 0.12 0.09 0.09 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 29/11/02 29/08/02 30/05/02 26/02/02 28/11/01 -
Price 0.01 0.01 0.01 0.01 0.02 0.02 0.02 -
P/RPS 0.01 0.01 0.01 0.02 0.03 0.01 0.03 -51.95%
P/EPS -0.11 0.03 -0.49 -0.25 -1.60 0.08 -0.78 -72.93%
EY -875.01 3,098.42 -203.00 -395.00 -62.50 1,180.50 -128.00 260.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.06 0.06 0.09 0.09 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