[ENGTEX] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
22-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.18%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 90,625 85,575 69,449 74,596 75,592 76,336 62,202 28.54%
PBT 6,876 7,190 1,208 5,410 5,391 5,807 4,371 35.29%
Tax -1,535 -2,085 -29 -1,389 -1,238 -1,666 -1,290 12.30%
NP 5,341 5,105 1,179 4,021 4,153 4,141 3,081 44.35%
-
NP to SH 5,341 5,105 1,179 4,021 4,153 4,141 3,081 44.35%
-
Tax Rate 22.32% 29.00% 2.40% 25.67% 22.96% 28.69% 29.51% -
Total Cost 85,284 80,470 68,270 70,575 71,439 72,195 59,121 27.69%
-
Net Worth 127,166 107,505 60,195 100,224 99,912 95,423 50,687 84.73%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,450 - 4,213 - - - 2,319 54.48%
Div Payout % 83.33% - 357.40% - - - 75.27% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 127,166 107,505 60,195 100,224 99,912 95,423 50,687 84.73%
NOSH 63,583 60,058 60,195 60,014 60,188 60,014 33,129 54.49%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.89% 5.97% 1.70% 5.39% 5.49% 5.42% 4.95% -
ROE 4.20% 4.75% 1.96% 4.01% 4.16% 4.34% 6.08% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 142.53 142.49 115.37 124.30 125.59 127.20 187.76 -16.79%
EPS 8.40 8.50 1.50 6.70 6.90 6.90 9.30 -6.56%
DPS 7.00 0.00 7.00 0.00 0.00 0.00 7.00 0.00%
NAPS 2.00 1.79 1.00 1.67 1.66 1.59 1.53 19.57%
Adjusted Per Share Value based on latest NOSH - 60,014
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.41 10.77 8.74 9.39 9.52 9.61 7.83 28.56%
EPS 0.67 0.64 0.15 0.51 0.52 0.52 0.39 43.48%
DPS 0.56 0.00 0.53 0.00 0.00 0.00 0.29 55.13%
NAPS 0.1601 0.1353 0.0758 0.1262 0.1258 0.1201 0.0638 84.76%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.60 2.00 2.35 2.58 1.49 0.88 0.92 -
P/RPS 1.12 1.40 2.04 2.08 1.19 0.69 0.49 73.60%
P/EPS 19.05 23.53 119.98 38.51 21.59 12.75 9.89 54.87%
EY 5.25 4.25 0.83 2.60 4.63 7.84 10.11 -35.41%
DY 4.38 0.00 2.98 0.00 0.00 0.00 7.61 -30.83%
P/NAPS 0.80 1.12 2.35 1.54 0.90 0.55 0.60 21.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 25/02/04 21/11/03 27/08/03 29/05/03 24/02/03 -
Price 1.50 2.05 2.23 2.41 2.14 1.08 0.88 -
P/RPS 1.05 1.44 1.93 1.94 1.70 0.85 0.47 70.97%
P/EPS 17.86 24.12 113.86 35.97 31.01 15.65 9.46 52.81%
EY 5.60 4.15 0.88 2.78 3.22 6.39 10.57 -34.55%
DY 4.67 0.00 3.14 0.00 0.00 0.00 7.95 -29.88%
P/NAPS 0.75 1.15 2.23 1.44 1.29 0.68 0.58 18.71%

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