[EG] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 15.01%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 398,150 328,808 200,467 128,054 125,135 62,808 65,014 233.62%
PBT 1 -2,335 -3,735 -3,309 -3,986 -5,260 -5,407 -
Tax -427 -265 -268 290 434 474 548 -
NP -426 -2,600 -4,003 -3,019 -3,552 -4,786 -4,859 -80.17%
-
NP to SH -426 -2,600 -4,003 -3,019 -3,552 -4,786 -4,859 -80.17%
-
Tax Rate 42,700.00% - - - - - - -
Total Cost 398,576 331,408 204,470 131,073 128,687 67,594 69,873 218.24%
-
Net Worth 31,466 27,504 21,288 22,708 19,651 2,000 2,250 477.67%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 31,466 27,504 21,288 22,708 19,651 2,000 2,250 477.67%
NOSH 48,409 47,422 38,705 36,045 30,705 20,000 19,982 80.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -0.11% -0.79% -2.00% -2.36% -2.84% -7.62% -7.47% -
ROE -1.35% -9.45% -18.80% -13.29% -18.07% -239.30% -215.95% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 822.46 693.36 517.92 355.26 407.53 314.04 325.35 85.25%
EPS -0.88 -5.48 -10.34 -8.38 -11.57 -23.93 -24.32 -88.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.58 0.55 0.63 0.64 0.10 0.1126 220.77%
Adjusted Per Share Value based on latest NOSH - 36,045
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.11 70.29 42.85 27.37 26.75 13.43 13.90 233.58%
EPS -0.09 -0.56 -0.86 -0.65 -0.76 -1.02 -1.04 -80.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0588 0.0455 0.0485 0.042 0.0043 0.0048 478.66%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.65 1.05 1.10 0.84 1.00 1.00 1.15 -
P/RPS 0.32 0.15 0.21 0.24 0.25 0.32 0.35 -5.78%
P/EPS -301.14 -19.15 -10.64 -10.03 -8.64 -4.18 -4.73 1482.41%
EY -0.33 -5.22 -9.40 -9.97 -11.57 -23.93 -21.14 -93.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 1.81 2.00 1.33 1.56 10.00 10.21 -45.65%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 28/11/02 30/08/02 -
Price 2.42 1.94 1.21 0.83 0.80 1.14 1.12 -
P/RPS 0.29 0.28 0.23 0.23 0.20 0.36 0.34 -10.03%
P/EPS -275.00 -35.38 -11.70 -9.91 -6.92 -4.76 -4.61 1415.37%
EY -0.36 -2.83 -8.55 -10.09 -14.46 -20.99 -21.71 -93.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 3.34 2.20 1.32 1.25 11.40 9.95 -48.00%

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