[EG] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 450.55%
YoY- 345.32%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 144,447 132,136 99,059 27,088 122,960 147,178 145,038 -0.27%
PBT 2,096 1,908 1,860 8,919 1,544 2,543 1,063 57.17%
Tax -33 -33 -33 -848 -78 -108 4 -
NP 2,063 1,875 1,827 8,071 1,466 2,435 1,067 55.13%
-
NP to SH 2,063 1,875 1,827 8,071 1,466 2,435 1,067 55.13%
-
Tax Rate 1.57% 1.73% 1.77% 9.51% 5.05% 4.25% -0.38% -
Total Cost 142,384 130,261 97,232 19,017 121,494 144,743 143,971 -0.73%
-
Net Worth 46,454 43,999 42,546 39,862 32,850 31,466 27,504 41.77%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 46,454 43,999 42,546 39,862 32,850 31,466 27,504 41.77%
NOSH 49,951 50,000 50,054 49,213 49,030 48,409 47,422 3.52%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.43% 1.42% 1.84% 29.80% 1.19% 1.65% 0.74% -
ROE 4.44% 4.26% 4.29% 20.25% 4.46% 7.74% 3.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 289.17 264.27 197.90 55.04 250.78 304.03 305.84 -3.66%
EPS 4.13 3.75 3.65 16.40 2.99 5.03 2.25 49.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.85 0.81 0.67 0.65 0.58 36.95%
Adjusted Per Share Value based on latest NOSH - 49,213
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.88 28.25 21.18 5.79 26.28 31.46 31.00 -0.25%
EPS 0.44 0.40 0.39 1.73 0.31 0.52 0.23 54.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.0941 0.0909 0.0852 0.0702 0.0673 0.0588 41.76%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.76 2.04 1.73 1.65 2.74 2.65 1.05 -
P/RPS 0.61 0.77 0.87 3.00 1.09 0.87 0.34 47.59%
P/EPS 42.62 54.40 47.40 10.06 91.64 52.68 46.67 -5.86%
EY 2.35 1.84 2.11 9.94 1.09 1.90 2.14 6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.32 2.04 2.04 4.09 4.08 1.81 2.92%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.82 1.96 2.23 1.88 1.87 2.42 1.94 -
P/RPS 0.28 0.74 1.13 3.42 0.75 0.80 0.63 -41.73%
P/EPS 19.85 52.27 61.10 11.46 62.54 48.11 86.22 -62.40%
EY 5.04 1.91 1.64 8.72 1.60 2.08 1.16 166.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.23 2.62 2.32 2.79 3.72 3.34 -58.86%

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