[EG] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 132.43%
YoY- 417.56%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG'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 27,088 122,960 147,178 145,038 86,767 19,167 77,836 -50.55%
PBT 8,919 1,544 2,543 1,063 -3,013 -592 207 1131.85%
Tax -848 -78 -108 4 -277 -46 54 -
NP 8,071 1,466 2,435 1,067 -3,290 -638 261 887.26%
-
NP to SH 8,071 1,466 2,435 1,067 -3,290 -638 261 887.26%
-
Tax Rate 9.51% 5.05% 4.25% -0.38% - - -26.09% -
Total Cost 19,017 121,494 144,743 143,971 90,057 19,805 77,575 -60.86%
-
Net Worth 39,862 32,850 31,466 27,504 21,288 22,708 19,651 60.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 39,862 32,850 31,466 27,504 21,288 22,708 19,651 60.31%
NOSH 49,213 49,030 48,409 47,422 38,705 36,045 30,705 36.99%
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 29.80% 1.19% 1.65% 0.74% -3.79% -3.33% 0.34% -
ROE 20.25% 4.46% 7.74% 3.88% -15.45% -2.81% 1.33% -
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 55.04 250.78 304.03 305.84 224.17 53.17 253.49 -63.90%
EPS 16.40 2.99 5.03 2.25 -8.50 -1.77 0.85 620.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.67 0.65 0.58 0.55 0.63 0.64 17.02%
Adjusted Per Share Value based on latest NOSH - 47,422
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.79 26.28 31.46 31.00 18.55 4.10 16.64 -50.56%
EPS 1.73 0.31 0.52 0.23 -0.70 -0.14 0.06 842.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0702 0.0673 0.0588 0.0455 0.0485 0.042 60.31%
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 1.65 2.74 2.65 1.05 1.10 0.84 1.00 -
P/RPS 3.00 1.09 0.87 0.34 0.49 1.58 0.39 290.16%
P/EPS 10.06 91.64 52.68 46.67 -12.94 -47.46 117.65 -80.62%
EY 9.94 1.09 1.90 2.14 -7.73 -2.11 0.85 415.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 4.09 4.08 1.81 2.00 1.33 1.56 19.60%
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 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.88 1.87 2.42 1.94 1.21 0.83 0.80 -
P/RPS 3.42 0.75 0.80 0.63 0.54 1.56 0.32 385.89%
P/EPS 11.46 62.54 48.11 86.22 -14.24 -46.89 94.12 -75.46%
EY 8.72 1.60 2.08 1.16 -7.02 -2.13 1.06 308.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.79 3.72 3.34 2.20 1.32 1.25 51.08%

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