[EG] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -23.15%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 189,066 66,788 65,014 67,546 68,824 75,612 71,983 90.03%
PBT -260 -1,348 -5,407 -3,760 -3,102 -1,936 -11,451 -91.92%
Tax 110 4 5,407 3,760 3,102 1,936 11,451 -95.44%
NP -150 -1,344 0 0 0 0 0 -
-
NP to SH -150 -1,344 -4,858 -3,404 -2,764 -1,636 -10,932 -94.22%
-
Tax Rate - - - - - - - -
Total Cost 189,216 68,132 65,014 67,546 68,824 75,612 71,983 90.13%
-
Net Worth 19,199 2,000 2,250 4,410 5,436 6,246 6,519 105.05%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 19,199 2,000 2,250 4,410 5,436 6,246 6,519 105.05%
NOSH 30,000 20,000 19,983 19,992 20,000 19,951 19,985 31.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -0.08% -2.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -0.78% -67.20% -215.90% -77.18% -50.85% -26.19% -167.69% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 630.22 333.94 325.34 337.87 344.12 378.98 360.18 45.05%
EPS -0.50 -6.72 -24.31 -17.03 -13.82 -8.20 -54.70 -95.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.10 0.1126 0.2206 0.2718 0.3131 0.3262 56.52%
Adjusted Per Share Value based on latest NOSH - 19,982
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 40.42 14.28 13.90 14.44 14.71 16.16 15.39 90.02%
EPS -0.03 -0.29 -1.04 -0.73 -0.59 -0.35 -2.34 -94.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.0043 0.0048 0.0094 0.0116 0.0134 0.0139 105.26%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.00 1.00 1.15 1.51 1.95 1.70 1.64 -
P/RPS 0.16 0.30 0.35 0.45 0.57 0.45 0.46 -50.44%
P/EPS -200.00 -14.88 -4.73 -8.87 -14.11 -20.73 -3.00 1531.61%
EY -0.50 -6.72 -21.14 -11.28 -7.09 -4.82 -33.35 -93.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 10.00 10.21 6.84 7.17 5.43 5.03 -54.08%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 05/12/01 30/08/01 -
Price 0.80 1.14 1.12 1.39 1.57 1.88 2.33 -
P/RPS 0.13 0.34 0.34 0.41 0.46 0.50 0.65 -65.70%
P/EPS -160.00 -16.96 -4.61 -8.16 -11.36 -22.93 -4.26 1014.13%
EY -0.63 -5.89 -21.71 -12.25 -8.80 -4.36 -23.48 -90.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 11.40 9.95 6.30 5.78 6.00 7.14 -68.60%

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