[EG] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 206.62%
YoY- 417.56%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 526,592 406,004 396,236 580,152 66,788 75,612 83,972 35.77%
PBT 11,616 8,652 7,440 4,252 -1,348 -1,936 952 51.70%
Tax -1,188 -632 -132 16 4 1,936 -500 15.50%
NP 10,428 8,020 7,308 4,268 -1,344 0 452 68.68%
-
NP to SH 10,428 8,020 7,308 4,268 -1,344 -1,636 452 68.68%
-
Tax Rate 10.23% 7.30% 1.77% -0.38% - - 52.52% -
Total Cost 516,164 397,984 388,928 575,884 68,132 75,612 83,520 35.44%
-
Net Worth 87,417 71,715 42,546 27,504 2,000 6,246 16,008 32.68%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 87,417 71,715 42,546 27,504 2,000 6,246 16,008 32.68%
NOSH 51,726 50,503 50,054 47,422 20,000 19,951 18,833 18.33%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.98% 1.98% 1.84% 0.74% -2.01% 0.00% 0.54% -
ROE 11.93% 11.18% 17.18% 15.52% -67.20% -26.19% 2.82% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,018.04 803.91 791.60 1,223.38 333.94 378.98 445.87 14.74%
EPS 20.16 15.88 14.60 9.00 -6.72 -8.20 2.40 42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.42 0.85 0.58 0.10 0.3131 0.85 12.13%
Adjusted Per Share Value based on latest NOSH - 47,422
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 112.57 86.79 84.70 124.02 14.28 16.16 17.95 35.77%
EPS 2.23 1.71 1.56 0.91 -0.29 -0.35 0.10 67.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.1533 0.0909 0.0588 0.0043 0.0134 0.0342 32.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.62 0.66 1.73 1.05 1.00 1.70 3.40 -
P/RPS 0.06 0.08 0.22 0.09 0.30 0.45 0.76 -34.49%
P/EPS 3.08 4.16 11.85 11.67 -14.88 -20.73 141.67 -47.15%
EY 32.52 24.06 8.44 8.57 -6.72 -4.82 0.71 89.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 2.04 1.81 10.00 5.43 4.00 -32.73%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 28/11/02 05/12/01 26/12/00 -
Price 0.72 0.63 2.23 1.94 1.14 1.88 2.19 -
P/RPS 0.07 0.08 0.28 0.16 0.34 0.50 0.49 -27.68%
P/EPS 3.57 3.97 15.27 21.56 -16.96 -22.93 91.25 -41.72%
EY 28.00 25.21 6.55 4.64 -5.89 -4.36 1.10 71.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 2.62 3.34 11.40 6.00 2.58 -25.80%

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