[EG] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 64.1%
YoY- 4769.33%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG'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 396,236 442,264 553,568 584,432 580,152 200,467 151,600 89.41%
PBT 7,440 14,069 6,866 7,212 4,252 -3,735 -962 -
Tax -132 -1,030 -242 -208 16 -268 12 -
NP 7,308 13,039 6,624 7,004 4,268 -4,003 -950 -
-
NP to SH 7,308 13,039 6,624 7,004 4,268 -4,003 -950 -
-
Tax Rate 1.77% 7.32% 3.52% 2.88% -0.38% - - -
Total Cost 388,928 429,225 546,944 577,428 575,884 204,470 152,550 86.30%
-
Net Worth 42,546 39,870 32,793 31,484 27,504 21,292 22,686 51.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 42,546 39,870 32,793 31,484 27,504 21,292 22,686 51.90%
NOSH 50,054 49,222 48,945 48,437 47,422 38,713 36,010 24.47%
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 1.84% 2.95% 1.20% 1.20% 0.74% -2.00% -0.63% -
ROE 17.18% 32.70% 20.20% 22.25% 15.52% -18.80% -4.19% -
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 791.60 898.50 1,130.98 1,206.58 1,223.38 517.82 420.99 52.16%
EPS 14.60 26.49 13.53 14.46 9.00 -10.34 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.67 0.65 0.58 0.55 0.63 22.03%
Adjusted Per Share Value based on latest NOSH - 48,409
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 84.70 94.54 118.33 124.93 124.02 42.85 32.41 89.39%
EPS 1.56 2.79 1.42 1.50 0.91 -0.86 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0852 0.0701 0.0673 0.0588 0.0455 0.0485 51.83%
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 1.73 1.65 2.74 2.65 1.05 1.10 0.84 -
P/RPS 0.22 0.18 0.24 0.22 0.09 0.21 0.20 6.54%
P/EPS 11.85 6.23 20.25 18.33 11.67 -10.64 -31.82 -
EY 8.44 16.05 4.94 5.46 8.57 -9.40 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.04 4.09 4.08 1.81 2.00 1.33 32.89%
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 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.23 1.88 1.87 2.42 1.94 1.21 0.83 -
P/RPS 0.28 0.21 0.17 0.20 0.16 0.23 0.20 25.06%
P/EPS 15.27 7.10 13.82 16.74 21.56 -11.70 -31.44 -
EY 6.55 14.09 7.24 5.98 4.64 -8.55 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.32 2.79 3.72 3.34 2.20 1.32 57.74%

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