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

Stock
[TGL] TEO GUAN LEE CORPORATION BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 118.69%
YoY- 146.96%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 70,249 69,127 64,647 62,924 63,891 62,612 61,469 9.31%
PBT 4,547 5,523 3,388 3,270 1,628 829 647 267.33%
Tax -1,297 -774 -113 -99 2,333 3,382 3,574 -
NP 3,250 4,749 3,275 3,171 3,961 4,211 4,221 -16.00%
-
NP to SH 3,250 4,749 3,275 3,171 1,450 237 247 458.22%
-
Tax Rate 28.52% 14.01% 3.34% 3.03% -143.30% -407.96% -552.40% -
Total Cost 66,999 64,378 61,372 59,753 59,930 58,401 57,248 11.06%
-
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 4.63% 6.87% 5.07% 5.04% 6.20% 6.73% 6.87% -
ROE 0.00% 0.00% 102.09% 92.18% 33.88% 5.24% 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 351.45 345.68 322.44 314.62 319.46 313.06 307.95 9.21%
EPS 16.26 23.75 16.33 15.86 7.25 1.19 1.24 456.94%
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 82.78 81.45 76.18 74.14 75.28 73.78 72.43 9.32%
EPS 3.83 5.60 3.86 3.74 1.71 0.28 0.29 459.60%
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 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
P/EPS 0.06 0.04 0.12 0.13 0.28 1.69 0.81 -82.39%
EY 1,625.94 2,374.82 816.74 792.75 362.50 59.25 123.74 457.71%
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 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
P/EPS 0.06 0.04 0.06 0.06 0.28 1.69 1.62 -88.91%
EY 1,625.94 2,374.82 1,633.48 1,585.50 362.50 59.25 61.87 785.68%
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