[ENGKAH] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 517.28%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 23,952 11,114 46,833 32,163 20,396 10,406 0 -
PBT 5,905 2,596 13,329 9,434 6,616 4,411 0 -
Tax -1,548 -618 -6,824 -6,231 -5,482 -4,411 0 -
NP 4,357 1,978 6,505 3,203 1,134 0 0 -
-
NP to SH 4,357 1,978 6,505 7,000 1,134 -1 0 -
-
Tax Rate 26.22% 23.81% 51.20% 66.05% 82.86% 100.00% - -
Total Cost 19,595 9,136 40,328 28,960 19,262 10,406 0 -
-
Net Worth 58,813 56,343 33,900 50,332 5,819 8 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 19 - - - - -
Div Payout % - - 0.30% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 58,813 56,343 33,900 50,332 5,819 8 0 -
NOSH 40,009 39,959 24,565 42,296 4,809 6 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 18.19% 17.80% 13.89% 9.96% 5.56% 0.00% 0.00% -
ROE 7.41% 3.51% 19.19% 13.91% 19.49% -12.19% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 59.87 27.81 190.64 76.04 424.11 150,899.08 0.00 -
EPS 10.89 4.95 26.48 16.55 23.58 14.50 0.00 -
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.38 1.19 1.21 1.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 38,385
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.57 7.69 32.39 22.24 14.11 7.20 0.00 -
EPS 3.01 1.37 4.50 4.84 0.78 0.00 0.00 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.4068 0.3897 0.2345 0.3481 0.0402 0.0001 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 2.44 1.81 1.70 1.62 0.00 0.00 0.00 -
P/RPS 4.08 6.51 0.89 2.13 0.00 0.00 0.00 -
P/EPS 22.41 36.57 6.42 9.79 0.00 0.00 0.00 -
EY 4.46 2.73 15.58 10.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.28 1.23 1.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 27/02/03 29/11/02 30/08/02 06/08/02 - -
Price 2.91 2.12 1.83 1.67 1.66 0.00 0.00 -
P/RPS 4.86 7.62 0.96 2.20 0.39 0.00 0.00 -
P/EPS 26.72 42.83 6.91 10.09 7.04 0.00 0.00 -
EY 3.74 2.33 14.47 9.91 14.20 0.00 0.00 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.50 1.33 1.40 1.37 0.00 0.00 -

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