[ENCORP] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ENCORP] ENCORP BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1725.11%
YoY- -27.89%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 143,126 114,546 557,171 567,273 71,409 130,368 152,591 -1.06%
PBT -119,806 -2,100 -2,748 13,482 17,640 2,574 7,218 -
Tax -3,182 5,607 -3,036 -8,325 -10,488 1,165 -65 91.20%
NP -122,988 3,507 -5,784 5,157 7,152 3,739 7,153 -
-
NP to SH -124,844 3,595 -5,784 5,157 7,152 3,739 7,153 -
-
Tax Rate - - - 61.75% 59.46% -45.26% 0.90% -
Total Cost 266,114 111,039 562,955 562,116 64,257 126,629 145,438 10.58%
-
Net Worth 225,755 350,732 346,516 229,944 136,729 127,302 104,452 13.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 4,003 3,305 -
Div Payout % - - - - - 107.07% 46.21% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 225,755 350,732 346,516 229,944 136,729 127,302 104,452 13.70%
NOSH 223,519 223,396 223,558 223,246 150,252 80,064 66,109 22.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -85.93% 3.06% -1.04% 0.91% 10.02% 2.87% 4.69% -
ROE -55.30% 1.02% -1.67% 2.24% 5.23% 2.94% 6.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.03 51.27 249.23 254.10 47.53 162.83 230.82 -19.23%
EPS -55.86 1.61 -2.59 2.31 4.76 4.67 10.82 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.01 1.57 1.55 1.03 0.91 1.59 1.58 -7.18%
Adjusted Per Share Value based on latest NOSH - 223,858
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.20 36.17 175.94 179.13 22.55 41.17 48.18 -1.05%
EPS -39.42 1.14 -1.83 1.63 2.26 1.18 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 1.26 1.04 -
NAPS 0.7129 1.1075 1.0942 0.7261 0.4318 0.402 0.3298 13.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -94.67 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 27/02/06 28/02/05 24/02/04 25/02/03 25/02/02 12/02/01 -
Price 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -101.55 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -

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