[TGL] YoY Annualized Quarter 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- 811.18%
YoY- 37.47%
Quarter Report
Latest QR
Upcoming QR
TGL's Result
TGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 102,098 94,568 97,096 94,334 81,928 86,492 87,732 -0.16%
PBT 12,478 14,018 15,068 14,358 9,852 11,766 7,248 -0.57%
Tax -2,392 -2,746 -2,810 -2,780 -1,430 -1,252 -314 -2.13%
NP 10,086 11,272 12,258 11,578 8,422 10,514 6,934 -0.39%
-
NP to SH 9,936 11,272 12,258 11,578 8,422 10,514 6,934 -0.38%
-
Tax Rate 19.17% 19.59% 18.65% 19.36% 14.51% 10.64% 4.33% -
Total Cost 92,012 83,296 84,838 82,756 73,506 75,978 80,798 -0.13%
-
Net Worth 22,827 19,886 15,197 0 4,521 3,900 400 -4.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 22,827 19,886 15,197 0 4,521 3,900 400 -4.20%
NOSH 20,751 20,502 19,996 20,000 20,004 20,003 20,040 -0.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.88% 11.92% 12.62% 12.27% 10.28% 12.16% 7.90% -
ROE 43.53% 56.68% 80.66% 0.00% 186.28% 269.54% 1,730.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 491.99 461.26 485.56 471.67 409.54 432.38 437.77 -0.12%
EPS 47.88 54.98 61.30 57.90 42.10 52.56 34.60 -0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.97 0.76 0.00 0.226 0.195 0.02 -4.17%
Adjusted Per Share Value based on latest NOSH - 19,997
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 120.30 111.43 114.41 111.16 96.54 101.92 103.38 -0.16%
EPS 11.71 13.28 14.44 13.64 9.92 12.39 8.17 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2343 0.1791 0.00 0.0533 0.046 0.0047 -4.21%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.01 0.02 0.02 0.01 0.02 0.02 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.02 0.04 0.03 0.02 0.05 0.04 0.00 -100.00%
EY 4,788.00 2,749.00 3,065.00 5,789.00 2,105.00 2,628.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.03 0.00 0.09 0.10 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 26/02/04 27/02/03 26/02/02 09/04/01 28/02/00 -
Price 0.01 0.02 0.02 0.01 0.02 0.01 0.04 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/EPS 0.02 0.04 0.03 0.02 0.05 0.02 0.12 1.92%
EY 4,788.00 2,749.00 3,065.00 5,789.00 2,105.00 5,256.00 865.00 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.03 0.00 0.09 0.05 2.00 5.79%

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