[EG] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 206.62%
YoY- 417.56%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 442,264 553,568 584,432 580,152 200,467 151,600 189,066 76.30%
PBT 14,069 6,866 7,212 4,252 -3,735 -962 -260 -
Tax -1,030 -242 -208 16 -268 12 110 -
NP 13,039 6,624 7,004 4,268 -4,003 -950 -150 -
-
NP to SH 13,039 6,624 7,004 4,268 -4,003 -950 -150 -
-
Tax Rate 7.32% 3.52% 2.88% -0.38% - - - -
Total Cost 429,225 546,944 577,428 575,884 204,470 152,550 189,216 72.73%
-
Net Worth 39,870 32,793 31,484 27,504 21,292 22,686 19,199 62.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 39,870 32,793 31,484 27,504 21,292 22,686 19,199 62.84%
NOSH 49,222 48,945 48,437 47,422 38,713 36,010 30,000 39.15%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.95% 1.20% 1.20% 0.74% -2.00% -0.63% -0.08% -
ROE 32.70% 20.20% 22.25% 15.52% -18.80% -4.19% -0.78% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 898.50 1,130.98 1,206.58 1,223.38 517.82 420.99 630.22 26.70%
EPS 26.49 13.53 14.46 9.00 -10.34 -2.64 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.67 0.65 0.58 0.55 0.63 0.64 17.02%
Adjusted Per Share Value based on latest NOSH - 47,422
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 94.57 118.38 124.98 124.06 42.87 32.42 40.43 76.30%
EPS 2.79 1.42 1.50 0.91 -0.86 -0.20 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0701 0.0673 0.0588 0.0455 0.0485 0.0411 62.77%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.65 2.74 2.65 1.05 1.10 0.84 1.00 -
P/RPS 0.18 0.24 0.22 0.09 0.21 0.20 0.16 8.17%
P/EPS 6.23 20.25 18.33 11.67 -10.64 -31.82 -200.00 -
EY 16.05 4.94 5.46 8.57 -9.40 -3.14 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 4.09 4.08 1.81 2.00 1.33 1.56 19.60%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.88 1.87 2.42 1.94 1.21 0.83 0.80 -
P/RPS 0.21 0.17 0.20 0.16 0.23 0.20 0.13 37.71%
P/EPS 7.10 13.82 16.74 21.56 -11.70 -31.44 -160.00 -
EY 14.09 7.24 5.98 4.64 -8.55 -3.18 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.79 3.72 3.34 2.20 1.32 1.25 51.08%

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