[ENRA] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[ENRA] ENRA GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -32.36%
YoY- 1.0%
Quarter Report
Latest QR
Upcoming QR
ENRA's Result
ENRA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 240,172 202,310 215,707 186,667 191,155 175,878 153,326 34.76%
PBT 16,592 9,013 13,654 8,797 10,993 16,590 7,642 67.43%
Tax -8,921 -7,277 -7,920 -4,869 -5,186 -6,281 -6,596 22.23%
NP 7,671 1,736 5,734 3,928 5,807 10,309 1,046 276.10%
-
NP to SH 7,671 1,736 5,734 3,928 5,807 10,309 1,046 276.10%
-
Tax Rate 53.77% 80.74% 58.00% 55.35% 47.18% 37.86% 86.31% -
Total Cost 232,501 200,574 209,973 182,739 185,348 165,569 152,280 32.49%
-
Net Worth 122,592 121,539 118,166 116,792 116,086 117,314 116,333 3.54%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 34 34 34 34 34 34 34 0.00%
Div Payout % 0.45% 1.98% 0.60% 0.89% 0.60% 0.34% 3.34% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 122,592 121,539 118,166 116,792 116,086 117,314 116,333 3.54%
NOSH 115,653 117,999 114,724 115,636 116,086 115,013 116,333 -0.38%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.19% 0.86% 2.66% 2.10% 3.04% 5.86% 0.68% -
ROE 6.26% 1.43% 4.85% 3.36% 5.00% 8.79% 0.90% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 207.67 171.45 188.02 161.43 164.67 152.92 131.80 35.29%
EPS 6.63 1.47 5.00 3.40 5.00 8.96 0.90 277.22%
DPS 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
NAPS 1.06 1.03 1.03 1.01 1.00 1.02 1.00 3.94%
Adjusted Per Share Value based on latest NOSH - 115,636
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 160.44 135.14 144.09 124.69 127.69 117.49 102.42 34.77%
EPS 5.12 1.16 3.83 2.62 3.88 6.89 0.70 275.43%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.8189 0.8119 0.7894 0.7802 0.7755 0.7837 0.7771 3.54%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.12 1.29 1.33 1.93 2.00 1.87 1.15 -
P/RPS 0.54 0.75 0.71 1.20 1.21 1.22 0.87 -27.17%
P/EPS 16.89 87.68 26.61 56.82 39.98 20.86 127.90 -73.97%
EY 5.92 1.14 3.76 1.76 2.50 4.79 0.78 284.78%
DY 0.03 0.02 0.02 0.02 0.02 0.02 0.03 0.00%
P/NAPS 1.06 1.25 1.29 1.91 2.00 1.83 1.15 -5.27%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 03/12/04 26/08/04 28/05/04 26/02/04 01/12/03 22/08/03 26/05/03 -
Price 1.04 1.17 1.28 1.60 1.87 2.00 1.68 -
P/RPS 0.50 0.68 0.68 0.99 1.14 1.31 1.27 -46.19%
P/EPS 15.68 79.53 25.61 47.10 37.38 22.31 186.85 -80.74%
EY 6.38 1.26 3.90 2.12 2.68 4.48 0.54 416.41%
DY 0.03 0.02 0.02 0.02 0.02 0.02 0.02 30.94%
P/NAPS 0.98 1.14 1.24 1.58 1.87 1.96 1.68 -30.11%

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