[ENRA] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[ENRA] ENRA GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -21.69%
YoY- 206.59%
Quarter Report
Latest QR
Upcoming QR
ENRA's Result
ENRA'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 12,349 207,048 261,841 199,657 155,202 176,261 114,100 -30.95%
PBT -3,956 7,656 16,116 12,453 10,913 28,896 13,017 -
Tax -333 -4,242 -7,208 -6,750 -9,053 -15,680 -5,460 -37.24%
NP -4,289 3,413 8,908 5,702 1,860 13,216 7,557 -
-
NP to SH -4,289 889 8,908 5,702 1,860 13,216 7,557 -
-
Tax Rate - 55.41% 44.73% 54.20% 82.96% 54.26% 41.95% -
Total Cost 16,638 203,634 252,933 193,954 153,342 163,045 106,542 -26.60%
-
Net Worth 177,207 156,037 122,735 116,122 116,442 87,289 72,430 16.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 177,207 156,037 122,735 116,122 116,442 87,289 72,430 16.07%
NOSH 136,313 136,122 115,788 114,973 115,289 114,855 114,969 2.87%
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 -34.73% 1.65% 3.40% 2.86% 1.20% 7.50% 6.62% -
ROE -2.42% 0.57% 7.26% 4.91% 1.60% 15.14% 10.43% -
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 9.06 152.10 226.14 173.66 134.62 153.46 99.24 -32.88%
EPS -3.15 0.65 7.69 4.96 1.61 11.51 6.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.1463 1.06 1.01 1.01 0.76 0.63 12.82%
Adjusted Per Share Value based on latest NOSH - 115,636
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.25 138.31 174.91 133.37 103.68 117.74 76.22 -30.95%
EPS -2.87 0.59 5.95 3.81 1.24 8.83 5.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1838 1.0423 0.8199 0.7757 0.7778 0.5831 0.4838 16.07%
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 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.01 0.98 0.98 1.93 1.19 1.86 2.88 -
P/RPS 11.15 0.64 0.43 1.11 0.88 1.21 2.90 25.15%
P/EPS -32.10 150.00 12.74 38.91 73.76 16.16 43.81 -
EY -3.12 0.67 7.85 2.57 1.36 6.19 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.92 1.91 1.18 2.45 4.57 -25.51%
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 26/02/07 27/02/06 25/02/05 26/02/04 27/02/03 27/02/02 23/02/01 -
Price 0.97 0.88 0.97 1.60 1.12 1.89 1.91 -
P/RPS 10.71 0.58 0.43 0.92 0.83 1.23 1.92 33.15%
P/EPS -30.83 134.69 12.61 32.26 69.42 16.43 29.06 -
EY -3.24 0.74 7.93 3.10 1.44 6.09 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.92 1.58 1.11 2.49 3.03 -20.75%

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