[EG] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 493.9%
YoY- 155.58%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 381,243 396,285 442,264 501,943 398,150 328,808 200,467 53.20%
PBT 14,231 14,866 14,069 2,137 1 -2,335 -3,735 -
Tax -992 -1,067 -1,030 -459 -427 -265 -268 138.33%
NP 13,239 13,799 13,039 1,678 -426 -2,600 -4,003 -
-
NP to SH 13,239 13,799 13,039 1,678 -426 -2,600 -4,003 -
-
Tax Rate 6.97% 7.18% 7.32% 21.48% 42,700.00% - - -
Total Cost 368,004 382,486 429,225 500,265 398,576 331,408 204,470 47.69%
-
Net Worth 43,999 42,546 39,862 32,850 31,466 27,504 21,288 61.90%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 43,999 42,546 39,862 32,850 31,466 27,504 21,288 61.90%
NOSH 50,000 50,054 49,213 49,030 48,409 47,422 38,705 18.52%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.47% 3.48% 2.95% 0.33% -0.11% -0.79% -2.00% -
ROE 30.09% 32.43% 32.71% 5.11% -1.35% -9.45% -18.80% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 762.49 791.70 898.67 1,023.74 822.46 693.36 517.92 29.26%
EPS 26.48 27.57 26.49 3.42 -0.88 -5.48 -10.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.81 0.67 0.65 0.58 0.55 36.60%
Adjusted Per Share Value based on latest NOSH - 49,030
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 81.50 84.71 94.54 107.30 85.11 70.29 42.85 53.21%
EPS 2.83 2.95 2.79 0.36 -0.09 -0.56 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.0909 0.0852 0.0702 0.0673 0.0588 0.0455 61.96%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.04 1.73 1.65 2.74 2.65 1.05 1.10 -
P/RPS 0.27 0.22 0.18 0.27 0.32 0.15 0.21 18.14%
P/EPS 7.70 6.28 6.23 80.06 -301.14 -19.15 -10.64 -
EY 12.98 15.94 16.06 1.25 -0.33 -5.22 -9.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.04 2.04 4.09 4.08 1.81 2.00 10.35%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.96 2.23 1.88 1.87 2.42 1.94 1.21 -
P/RPS 0.26 0.28 0.21 0.18 0.29 0.28 0.23 8.47%
P/EPS 7.40 8.09 7.10 54.64 -275.00 -35.38 -11.70 -
EY 13.51 12.36 14.09 1.83 -0.36 -2.83 -8.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.62 2.32 2.79 3.72 3.34 2.20 0.90%

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