[ENGTEX] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -62.17%
YoY- 23.28%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 352,322 269,368 176,200 85,575 295,973 226,524 151,928 74.75%
PBT 23,345 18,829 14,066 7,190 17,815 16,607 11,197 62.84%
Tax -6,345 -4,989 -3,620 -2,085 -4,321 -4,292 -2,903 68.01%
NP 17,000 13,840 10,446 5,105 13,494 12,315 8,294 61.00%
-
NP to SH 17,000 13,840 10,446 5,105 13,494 12,315 8,294 61.00%
-
Tax Rate 27.18% 26.50% 25.74% 29.00% 24.25% 25.84% 25.93% -
Total Cost 335,322 255,528 165,754 80,470 282,479 214,209 143,634 75.53%
-
Net Worth 135,275 130,445 123,621 107,505 102,763 100,322 99,768 22.39%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 5,567 4,326 - 4,206 - - -
Div Payout % - 40.23% 41.42% - 31.17% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 135,275 130,445 123,621 107,505 102,763 100,322 99,768 22.39%
NOSH 80,521 79,540 61,810 60,058 60,095 60,073 60,101 21.42%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.83% 5.14% 5.93% 5.97% 4.56% 5.44% 5.46% -
ROE 12.57% 10.61% 8.45% 4.75% 13.13% 12.28% 8.31% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 437.55 338.66 285.06 142.49 492.50 377.08 252.79 43.92%
EPS 21.10 17.40 16.90 8.50 17.60 20.50 13.80 32.54%
DPS 0.00 7.00 7.00 0.00 7.00 0.00 0.00 -
NAPS 1.68 1.64 2.00 1.79 1.71 1.67 1.66 0.79%
Adjusted Per Share Value based on latest NOSH - 60,058
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 79.34 60.66 39.68 19.27 66.65 51.01 34.21 74.76%
EPS 3.83 3.12 2.35 1.15 3.04 2.77 1.87 60.92%
DPS 0.00 1.25 0.97 0.00 0.95 0.00 0.00 -
NAPS 0.3046 0.2937 0.2784 0.2421 0.2314 0.2259 0.2247 22.37%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.90 1.69 1.60 2.00 2.35 2.58 1.49 -
P/RPS 0.43 0.50 0.56 1.40 0.48 0.68 0.59 -18.93%
P/EPS 9.00 9.71 9.47 23.53 10.47 12.59 10.80 -11.39%
EY 11.11 10.30 10.56 4.25 9.55 7.95 9.26 12.84%
DY 0.00 4.14 4.38 0.00 2.98 0.00 0.00 -
P/NAPS 1.13 1.03 0.80 1.12 1.37 1.54 0.90 16.30%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 24/11/04 25/08/04 28/05/04 25/02/04 21/11/03 27/08/03 -
Price 1.90 1.86 1.50 2.05 2.23 2.41 2.14 -
P/RPS 0.43 0.55 0.53 1.44 0.45 0.64 0.85 -36.37%
P/EPS 9.00 10.69 8.88 24.12 9.93 11.76 15.51 -30.31%
EY 11.11 9.35 11.27 4.15 10.07 8.51 6.45 43.45%
DY 0.00 3.76 4.67 0.00 3.14 0.00 0.00 -
P/NAPS 1.13 1.13 0.75 1.15 1.30 1.44 1.29 -8.41%

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