[EG] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 25.78%
YoY- 71.6%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 328,808 200,467 128,054 125,135 62,808 65,014 71,248 176.93%
PBT -2,335 -3,735 -3,309 -3,986 -5,260 -5,407 -11,161 -64.72%
Tax -265 -268 290 434 474 548 8,608 -
NP -2,600 -4,003 -3,019 -3,552 -4,786 -4,859 -2,553 1.22%
-
NP to SH -2,600 -4,003 -3,019 -3,552 -4,786 -4,859 -10,271 -59.94%
-
Tax Rate - - - - - - - -
Total Cost 331,408 204,470 131,073 128,687 67,594 69,873 73,801 171.93%
-
Net Worth 27,504 21,288 22,708 19,651 2,000 2,250 4,408 238.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 27,504 21,288 22,708 19,651 2,000 2,250 4,408 238.54%
NOSH 47,422 38,705 36,045 30,705 20,000 19,982 19,982 77.82%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.79% -2.00% -2.36% -2.84% -7.62% -7.47% -3.58% -
ROE -9.45% -18.80% -13.29% -18.07% -239.30% -215.95% -233.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 693.36 517.92 355.26 407.53 314.04 325.35 356.54 55.73%
EPS -5.48 -10.34 -8.38 -11.57 -23.93 -24.32 -51.40 -77.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.63 0.64 0.10 0.1126 0.2206 90.38%
Adjusted Per Share Value based on latest NOSH - 30,705
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 70.29 42.85 27.37 26.75 13.43 13.90 15.23 176.94%
EPS -0.56 -0.86 -0.65 -0.76 -1.02 -1.04 -2.20 -59.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0455 0.0485 0.042 0.0043 0.0048 0.0094 239.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.05 1.10 0.84 1.00 1.00 1.15 1.51 -
P/RPS 0.15 0.21 0.24 0.25 0.32 0.35 0.42 -49.63%
P/EPS -19.15 -10.64 -10.03 -8.64 -4.18 -4.73 -2.94 248.37%
EY -5.22 -9.40 -9.97 -11.57 -23.93 -21.14 -34.04 -71.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.00 1.33 1.56 10.00 10.21 6.84 -58.74%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 28/11/02 30/08/02 31/05/02 -
Price 1.94 1.21 0.83 0.80 1.14 1.12 1.39 -
P/RPS 0.28 0.23 0.23 0.20 0.36 0.34 0.39 -19.80%
P/EPS -35.38 -11.70 -9.91 -6.92 -4.76 -4.61 -2.70 454.94%
EY -2.83 -8.55 -10.09 -14.46 -20.99 -21.71 -36.98 -81.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.20 1.32 1.25 11.40 9.95 6.30 -34.47%

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