[TGL] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -89.53%
YoY- 144.01%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 39,226 23,026 20,321 24,119 42,582 21,167 17,922 68.49%
PBT 9,845 -690 121 1,189 10,536 -466 -462 -
Tax -2,507 90 -37 -343 -2,714 -5 137 -
NP 7,338 -600 84 846 7,822 -471 -325 -
-
NP to SH 7,306 -561 76 815 7,785 -424 -356 -
-
Tax Rate 25.46% - 30.58% 28.85% 25.76% - - -
Total Cost 31,888 23,626 20,237 23,273 34,760 21,638 18,247 45.03%
-
Net Worth 79,446 72,113 72,928 72,928 74,965 67,224 67,631 11.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 4,074 - - - 4,074 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 79,446 72,113 72,928 72,928 74,965 67,224 67,631 11.32%
NOSH 40,742 40,742 40,742 40,742 40,742 40,742 40,742 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.71% -2.61% 0.41% 3.51% 18.37% -2.23% -1.81% -
ROE 9.20% -0.78% 0.10% 1.12% 10.38% -0.63% -0.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 96.28 56.52 49.88 59.20 104.52 51.95 43.99 68.49%
EPS 17.93 -1.38 0.19 2.00 19.11 -1.04 -0.87 -
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.95 1.77 1.79 1.79 1.84 1.65 1.66 11.32%
Adjusted Per Share Value based on latest NOSH - 40,742
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.22 27.13 23.94 28.42 50.18 24.94 21.12 68.48%
EPS 8.61 -0.66 0.09 0.96 9.17 -0.50 -0.42 -
DPS 0.00 4.80 0.00 0.00 0.00 4.80 0.00 -
NAPS 0.9361 0.8497 0.8593 0.8593 0.8833 0.7921 0.7969 11.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.55 1.50 1.37 1.41 1.51 1.50 1.45 -
P/RPS 1.61 2.65 2.75 2.38 1.44 2.89 3.30 -37.99%
P/EPS 8.64 -108.94 734.43 70.49 7.90 -144.13 -165.94 -
EY 11.57 -0.92 0.14 1.42 12.65 -0.69 -0.60 -
DY 0.00 6.67 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.79 0.85 0.77 0.79 0.82 0.91 0.87 -6.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 28/05/13 27/02/13 27/11/12 29/08/12 23/05/12 -
Price 1.60 1.38 1.45 1.35 1.57 1.60 1.46 -
P/RPS 1.66 2.44 2.91 2.28 1.50 3.08 3.32 -36.97%
P/EPS 8.92 -100.22 777.31 67.49 8.22 -153.74 -167.09 -
EY 11.21 -1.00 0.13 1.48 12.17 -0.65 -0.60 -
DY 0.00 7.25 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.82 0.78 0.81 0.75 0.85 0.97 0.88 -4.59%

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