[EG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 41.86%
YoY- 796.77%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG'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 231,195 99,059 442,264 415,176 292,216 145,038 200,467 9.92%
PBT 3,768 1,860 14,069 5,150 3,606 1,063 -3,735 -
Tax -66 -33 -1,030 -182 -104 4 -268 -60.54%
NP 3,702 1,827 13,039 4,968 3,502 1,067 -4,003 -
-
NP to SH 3,702 1,827 13,039 4,968 3,502 1,067 -4,003 -
-
Tax Rate 1.75% 1.77% 7.32% 3.53% 2.88% -0.38% - -
Total Cost 227,493 97,232 429,225 410,208 288,714 143,971 204,470 7.33%
-
Net Worth 44,023 42,546 39,870 32,793 31,484 27,504 21,292 61.93%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 44,023 42,546 39,870 32,793 31,484 27,504 21,292 61.93%
NOSH 50,027 50,054 49,222 48,945 48,437 47,422 38,713 18.54%
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 1.60% 1.84% 2.95% 1.20% 1.20% 0.74% -2.00% -
ROE 8.41% 4.29% 32.70% 15.15% 11.12% 3.88% -18.80% -
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 462.14 197.90 898.50 848.24 603.29 305.84 517.82 -7.27%
EPS 7.40 3.65 26.49 10.15 7.23 2.25 -10.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.81 0.67 0.65 0.58 0.55 36.60%
Adjusted Per Share Value based on latest NOSH - 49,030
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 49.44 21.18 94.57 88.78 62.49 31.02 42.87 9.92%
EPS 0.79 0.39 2.79 1.06 0.75 0.23 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.091 0.0853 0.0701 0.0673 0.0588 0.0455 61.96%
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 2.04 1.73 1.65 2.74 2.65 1.05 1.10 -
P/RPS 0.44 0.87 0.18 0.32 0.44 0.34 0.21 63.37%
P/EPS 27.57 47.40 6.23 27.00 36.65 46.67 -10.64 -
EY 3.63 2.11 16.05 3.70 2.73 2.14 -9.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.04 2.04 4.09 4.08 1.81 2.00 10.35%
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 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.96 2.23 1.88 1.87 2.42 1.94 1.21 -
P/RPS 0.42 1.13 0.21 0.22 0.40 0.63 0.23 49.12%
P/EPS 26.49 61.10 7.10 18.42 33.47 86.22 -11.70 -
EY 3.78 1.64 14.09 5.43 2.99 1.16 -8.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.62 2.32 2.79 3.72 3.34 2.20 0.90%

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