[EG] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 17.88%
YoY- -55.88%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 125,135 62,808 65,014 71,248 70,968 69,893 71,983 44.43%
PBT -3,986 -5,260 -5,407 -11,161 -13,393 -12,173 -11,451 -50.42%
Tax 434 474 548 8,608 12,011 11,845 11,645 -88.77%
NP -3,552 -4,786 -4,859 -2,553 -1,382 -328 194 -
-
NP to SH -3,552 -4,786 -4,859 -10,271 -12,508 -11,454 -10,932 -52.64%
-
Tax Rate - - - - - - - -
Total Cost 128,687 67,594 69,873 73,801 72,350 70,221 71,789 47.40%
-
Net Worth 19,651 2,000 2,250 4,408 5,441 6,246 6,518 108.27%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 19,651 2,000 2,250 4,408 5,441 6,246 6,518 108.27%
NOSH 30,705 20,000 19,982 19,982 20,020 19,951 19,984 33.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -2.84% -7.62% -7.47% -3.58% -1.95% -0.47% 0.27% -
ROE -18.07% -239.30% -215.95% -233.00% -229.86% -183.36% -167.70% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 407.53 314.04 325.35 356.54 354.48 350.32 360.19 8.55%
EPS -11.57 -23.93 -24.32 -51.40 -62.48 -57.41 -54.70 -64.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.10 0.1126 0.2206 0.2718 0.3131 0.3262 56.52%
Adjusted Per Share Value based on latest NOSH - 19,982
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.76 13.43 13.90 15.24 15.18 14.95 15.39 44.45%
EPS -0.76 -1.02 -1.04 -2.20 -2.67 -2.45 -2.34 -52.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.0043 0.0048 0.0094 0.0116 0.0134 0.0139 108.58%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.00 1.00 1.15 1.51 1.95 1.70 1.64 -
P/RPS 0.25 0.32 0.35 0.42 0.55 0.49 0.46 -33.32%
P/EPS -8.64 -4.18 -4.73 -2.94 -3.12 -2.96 -3.00 102.03%
EY -11.57 -23.93 -21.14 -34.04 -32.04 -33.77 -33.36 -50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 10.00 10.21 6.84 7.17 5.43 5.03 -54.08%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 05/12/01 30/08/01 -
Price 0.80 1.14 1.12 1.39 1.57 1.88 2.33 -
P/RPS 0.20 0.36 0.34 0.39 0.44 0.54 0.65 -54.32%
P/EPS -6.92 -4.76 -4.61 -2.70 -2.51 -3.27 -4.26 38.06%
EY -14.46 -20.99 -21.71 -36.98 -39.79 -30.54 -23.48 -27.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 11.40 9.95 6.30 5.78 6.00 7.14 -68.60%

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