[ENRA] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[ENRA] ENRA GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -21.69%
YoY- 206.59%
Quarter Report
Latest QR
Upcoming QR
ENRA's Result
ENRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 256,602 148,040 215,266 199,657 207,672 201,628 153,326 40.82%
PBT 19,728 4,984 13,654 12,453 13,852 23,548 7,642 87.85%
Tax -8,572 -4,276 -7,920 -6,750 -6,570 -6,848 -6,596 19.03%
NP 11,156 708 5,734 5,702 7,282 16,700 1,046 382.44%
-
NP to SH 11,156 708 5,734 5,702 7,282 16,700 1,046 382.44%
-
Tax Rate 43.45% 85.79% 58.00% 54.20% 47.43% 29.08% 86.31% -
Total Cost 245,446 147,332 209,532 193,954 200,390 184,928 152,280 37.35%
-
Net Worth 122,669 121,539 118,357 116,122 114,858 117,314 114,945 4.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 34 - - - 34 -
Div Payout % - - 0.60% - - - 3.30% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 122,669 121,539 118,357 116,122 114,858 117,314 114,945 4.41%
NOSH 115,726 117,999 114,909 114,973 114,858 115,013 114,945 0.45%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.35% 0.48% 2.66% 2.86% 3.51% 8.28% 0.68% -
ROE 9.09% 0.58% 4.84% 4.91% 6.34% 14.24% 0.91% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 221.73 125.46 187.33 173.66 180.81 175.31 133.39 40.19%
EPS 9.64 0.60 4.99 4.96 6.34 14.52 0.91 380.27%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
NAPS 1.06 1.03 1.03 1.01 1.00 1.02 1.00 3.94%
Adjusted Per Share Value based on latest NOSH - 115,636
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 171.41 98.89 143.80 133.37 138.73 134.69 102.42 40.82%
EPS 7.45 0.47 3.83 3.81 4.86 11.16 0.70 381.76%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.8194 0.8119 0.7906 0.7757 0.7673 0.7837 0.7678 4.41%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.12 1.29 1.33 1.93 2.00 1.87 1.15 -
P/RPS 0.51 1.03 0.71 1.11 1.11 1.07 0.86 -29.34%
P/EPS 11.62 215.00 26.65 38.91 31.55 12.88 126.37 -79.53%
EY 8.61 0.47 3.75 2.57 3.17 7.76 0.79 389.43%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.03 -
P/NAPS 1.06 1.25 1.29 1.91 2.00 1.83 1.15 -5.27%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 03/12/04 26/08/04 28/05/04 26/02/04 01/12/03 22/08/03 26/05/03 -
Price 1.04 1.17 1.28 1.60 1.87 2.00 1.68 -
P/RPS 0.47 0.93 0.68 0.92 1.03 1.14 1.26 -48.08%
P/EPS 10.79 195.00 25.65 32.26 29.50 13.77 184.62 -84.86%
EY 9.27 0.51 3.90 3.10 3.39 7.26 0.54 562.02%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
P/NAPS 0.98 1.14 1.24 1.58 1.87 1.96 1.68 -30.11%

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