[ENGTEX] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 0.14%
YoY- 448.18%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 342,300 295,973 302,032 303,856 305,344 146,722 255,545 21.49%
PBT 28,760 17,815 22,142 22,394 23,228 11,208 20,800 24.08%
Tax -8,340 -4,321 -5,722 -5,806 -6,664 -2,741 -14,428 -30.58%
NP 20,420 13,494 16,420 16,588 16,564 8,467 6,372 117.20%
-
NP to SH 20,420 13,494 16,420 16,588 16,564 8,467 14,766 24.10%
-
Tax Rate 29.00% 24.25% 25.84% 25.93% 28.69% 24.46% 69.37% -
Total Cost 321,880 282,479 285,612 287,268 288,780 138,255 249,173 18.59%
-
Net Worth 107,505 102,763 100,322 99,768 95,423 50,406 113,041 -3.28%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,206 - - - 2,306 - -
Div Payout % - 31.17% - - - 27.24% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 107,505 102,763 100,322 99,768 95,423 50,406 113,041 -3.28%
NOSH 60,058 60,095 60,073 60,101 60,014 32,945 76,379 -14.79%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.97% 4.56% 5.44% 5.46% 5.42% 5.77% 2.49% -
ROE 18.99% 13.13% 16.37% 16.63% 17.36% 16.80% 13.06% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 569.94 492.50 502.77 505.57 508.78 445.35 334.57 42.58%
EPS 34.00 17.60 27.33 27.60 27.60 25.70 19.33 45.66%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.79 1.71 1.67 1.66 1.59 1.53 1.48 13.50%
Adjusted Per Share Value based on latest NOSH - 60,188
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 43.09 37.26 38.02 38.25 38.44 18.47 32.17 21.48%
EPS 2.57 1.70 2.07 2.09 2.09 1.07 1.86 24.03%
DPS 0.00 0.53 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.1353 0.1294 0.1263 0.1256 0.1201 0.0635 0.1423 -3.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.00 2.35 2.58 1.49 0.88 0.92 0.97 -
P/RPS 0.35 0.48 0.51 0.29 0.17 0.21 0.29 13.34%
P/EPS 5.88 10.47 9.44 5.40 3.19 3.58 5.02 11.10%
EY 17.00 9.55 10.59 18.52 31.36 27.93 19.93 -10.04%
DY 0.00 2.98 0.00 0.00 0.00 7.61 0.00 -
P/NAPS 1.12 1.37 1.54 0.90 0.55 0.60 0.66 42.22%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 21/11/03 27/08/03 29/05/03 24/02/03 18/11/02 -
Price 2.05 2.23 2.41 2.14 1.08 0.88 0.99 -
P/RPS 0.36 0.45 0.48 0.42 0.21 0.20 0.30 12.91%
P/EPS 6.03 9.93 8.82 7.75 3.91 3.42 5.12 11.51%
EY 16.59 10.07 11.34 12.90 25.56 29.20 19.53 -10.29%
DY 0.00 3.14 0.00 0.00 0.00 7.95 0.00 -
P/NAPS 1.15 1.30 1.44 1.29 0.68 0.58 0.67 43.30%

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