[TGL] YoY Quarter Result on 30-Jun-2009 [#4]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -16.36%
YoY- -396.32%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 21,167 21,748 19,932 17,607 16,675 15,525 11,249 11.10%
PBT -466 -429 -113 -2,974 387 -992 -3,148 -27.24%
Tax -5 115 -93 918 318 274 314 -
NP -471 -314 -206 -2,056 705 -718 -2,834 -25.83%
-
NP to SH -424 -377 -187 -1,935 653 -589 -2,825 -27.07%
-
Tax Rate - - - - -82.17% - - -
Total Cost 21,638 22,062 20,138 19,663 15,970 16,243 14,083 7.41%
-
Net Worth 67,224 63,907 41,428 47,402 20,666 27,583 18,668 23.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,074 6,067 6,214 3,591 - - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 67,224 63,907 41,428 47,402 20,666 27,583 18,668 23.78%
NOSH 40,742 40,447 41,428 35,910 20,666 20,739 20,743 11.89%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -2.23% -1.44% -1.03% -11.68% 4.23% -4.62% -25.19% -
ROE -0.63% -0.59% -0.45% -4.08% 3.16% -2.14% -15.13% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 51.95 53.77 48.11 49.03 80.69 74.86 54.23 -0.71%
EPS -1.04 -0.93 -0.47 -5.12 1.97 -2.84 -13.61 -34.83%
DPS 10.00 15.00 15.00 10.00 0.00 0.00 0.00 -
NAPS 1.65 1.58 1.00 1.32 1.00 1.33 0.90 10.61%
Adjusted Per Share Value based on latest NOSH - 35,910
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.94 25.63 23.49 20.75 19.65 18.29 13.25 11.10%
EPS -0.50 -0.44 -0.22 -2.28 0.77 -0.69 -3.33 -27.07%
DPS 4.80 7.15 7.32 4.23 0.00 0.00 0.00 -
NAPS 0.7921 0.753 0.4882 0.5586 0.2435 0.325 0.22 23.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.50 1.50 1.15 0.58 0.01 0.01 0.01 -
P/RPS 2.89 2.79 2.39 1.18 0.01 0.01 0.02 128.90%
P/EPS -144.13 -160.93 -254.77 -10.76 0.32 -0.35 -0.07 256.26%
EY -0.69 -0.62 -0.39 -9.29 315.97 -284.00 -1,361.90 -71.73%
DY 6.67 10.00 13.04 17.24 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 1.15 0.44 0.01 0.01 0.01 111.93%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 29/08/11 23/08/10 27/08/09 26/08/08 29/08/07 29/08/06 -
Price 1.60 1.42 1.50 0.98 0.64 0.01 0.01 -
P/RPS 3.08 2.64 3.12 2.00 0.79 0.01 0.02 131.34%
P/EPS -153.74 -152.35 -332.31 -18.19 20.26 -0.35 -0.07 260.11%
EY -0.65 -0.66 -0.30 -5.50 4.94 -284.00 -1,361.90 -72.01%
DY 6.25 10.56 10.00 10.20 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 1.50 0.74 0.64 0.01 0.01 114.20%

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