[TGL] QoQ 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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 78,225 74,940 70,249 69,127 64,647 62,924 63,891 14.43%
PBT 6,011 4,205 4,547 5,523 3,388 3,270 1,628 138.69%
Tax -1,795 -1,422 -1,297 -774 -113 -99 2,333 -
NP 4,216 2,783 3,250 4,749 3,275 3,171 3,961 4.24%
-
NP to SH 4,216 2,783 3,250 4,749 3,275 3,171 1,450 103.58%
-
Tax Rate 29.86% 33.82% 28.52% 14.01% 3.34% 3.03% -143.30% -
Total Cost 74,009 72,157 66,999 64,378 61,372 59,753 59,930 15.09%
-
Net Worth 9,199 7,794 0 0 3,207 3,439 4,280 66.46%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 9,199 7,794 0 0 3,207 3,439 4,280 66.46%
NOSH 19,999 19,985 19,988 19,997 20,049 19,999 20,000 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.39% 3.71% 4.63% 6.87% 5.07% 5.04% 6.20% -
ROE 45.83% 35.70% 0.00% 0.00% 102.09% 92.18% 33.88% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 391.13 374.97 351.45 345.68 322.44 314.62 319.46 14.43%
EPS 21.08 13.92 16.26 23.75 16.33 15.86 7.25 103.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.39 0.00 0.00 0.16 0.172 0.214 66.47%
Adjusted Per Share Value based on latest NOSH - 19,997
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 92.17 88.30 82.78 81.45 76.18 74.14 75.28 14.43%
EPS 4.97 3.28 3.83 5.60 3.86 3.74 1.71 103.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.0918 0.00 0.00 0.0378 0.0405 0.0504 66.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.02 0.01 0.01 0.01 0.02 0.02 0.02 -
P/RPS 0.01 0.00 0.00 0.00 0.01 0.01 0.01 0.00%
P/EPS 0.09 0.07 0.06 0.04 0.12 0.13 0.28 -53.04%
EY 1,054.00 1,392.49 1,625.94 2,374.82 816.74 792.75 362.50 103.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.00 0.00 0.13 0.12 0.09 -41.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 29/05/03 27/02/03 29/11/02 29/08/02 30/05/02 -
Price 0.02 0.02 0.01 0.01 0.01 0.01 0.02 -
P/RPS 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.00%
P/EPS 0.09 0.14 0.06 0.04 0.06 0.06 0.28 -53.04%
EY 1,054.00 696.25 1,625.94 2,374.82 1,633.48 1,585.50 362.50 103.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.05 0.00 0.00 0.06 0.06 0.09 -41.73%

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