[EG] QoQ TTM 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- 677.06%
YoY- 425.73%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 402,730 381,243 396,285 442,264 501,943 398,150 328,808 14.46%
PBT 14,783 14,231 14,866 14,069 2,137 1 -2,335 -
Tax -947 -992 -1,067 -1,030 -459 -427 -265 133.56%
NP 13,836 13,239 13,799 13,039 1,678 -426 -2,600 -
-
NP to SH 13,836 13,239 13,799 13,039 1,678 -426 -2,600 -
-
Tax Rate 6.41% 6.97% 7.18% 7.32% 21.48% 42,700.00% - -
Total Cost 388,894 368,004 382,486 429,225 500,265 398,576 331,408 11.24%
-
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 3.44% 3.47% 3.48% 2.95% 0.33% -0.11% -0.79% -
ROE 29.78% 30.09% 32.43% 32.71% 5.11% -1.35% -9.45% -
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 806.24 762.49 791.70 898.67 1,023.74 822.46 693.36 10.56%
EPS 27.70 26.48 27.57 26.49 3.42 -0.88 -5.48 -
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 86.09 81.50 84.71 94.54 107.30 85.11 70.29 14.45%
EPS 2.96 2.83 2.95 2.79 0.36 -0.09 -0.56 -
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 0.22 0.27 0.22 0.18 0.27 0.32 0.15 29.05%
P/EPS 6.35 7.70 6.28 6.23 80.06 -301.14 -19.15 -
EY 15.74 12.98 15.94 16.06 1.25 -0.33 -5.22 -
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 0.10 0.26 0.28 0.21 0.18 0.29 0.28 -49.63%
P/EPS 2.96 7.40 8.09 7.10 54.64 -275.00 -35.38 -
EY 33.78 13.51 12.36 14.09 1.83 -0.36 -2.83 -
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