[EG] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 83.62%
YoY- 88.01%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG'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 396,285 442,264 501,943 398,150 328,808 200,467 128,054 111.92%
PBT 14,866 14,069 2,137 1 -2,335 -3,735 -3,309 -
Tax -1,067 -1,030 -459 -427 -265 -268 290 -
NP 13,799 13,039 1,678 -426 -2,600 -4,003 -3,019 -
-
NP to SH 13,799 13,039 1,678 -426 -2,600 -4,003 -3,019 -
-
Tax Rate 7.18% 7.32% 21.48% 42,700.00% - - - -
Total Cost 382,486 429,225 500,265 398,576 331,408 204,470 131,073 103.80%
-
Net Worth 42,546 39,862 32,850 31,466 27,504 21,288 22,708 51.80%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 42,546 39,862 32,850 31,466 27,504 21,288 22,708 51.80%
NOSH 50,054 49,213 49,030 48,409 47,422 38,705 36,045 24.39%
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 3.48% 2.95% 0.33% -0.11% -0.79% -2.00% -2.36% -
ROE 32.43% 32.71% 5.11% -1.35% -9.45% -18.80% -13.29% -
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 791.70 898.67 1,023.74 822.46 693.36 517.92 355.26 70.36%
EPS 27.57 26.49 3.42 -0.88 -5.48 -10.34 -8.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.67 0.65 0.58 0.55 0.63 22.03%
Adjusted Per Share Value based on latest NOSH - 48,409
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 84.71 94.54 107.30 85.11 70.29 42.85 27.37 111.93%
EPS 2.95 2.79 0.36 -0.09 -0.56 -0.86 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0852 0.0702 0.0673 0.0588 0.0455 0.0485 51.83%
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 1.73 1.65 2.74 2.65 1.05 1.10 0.84 -
P/RPS 0.22 0.18 0.27 0.32 0.15 0.21 0.24 -5.62%
P/EPS 6.28 6.23 80.06 -301.14 -19.15 -10.64 -10.03 -
EY 15.94 16.06 1.25 -0.33 -5.22 -9.40 -9.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.04 4.09 4.08 1.81 2.00 1.33 32.89%
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 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.23 1.88 1.87 2.42 1.94 1.21 0.83 -
P/RPS 0.28 0.21 0.18 0.29 0.28 0.23 0.23 13.97%
P/EPS 8.09 7.10 54.64 -275.00 -35.38 -11.70 -9.91 -
EY 12.36 14.09 1.83 -0.36 -2.83 -8.55 -10.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.32 2.79 3.72 3.34 2.20 1.32 57.74%

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