[EG] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 88.84%
YoY- 94.57%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 424,978 462,390 584,432 189,066 68,824 70,854 77,074 -1.79%
PBT 9,024 7,536 7,212 -260 -3,102 782 1,100 -2.21%
Tax -352 -132 -208 110 3,102 -394 -314 -0.12%
NP 8,672 7,404 7,004 -150 0 388 786 -2.52%
-
NP to SH 8,672 7,404 7,004 -150 -2,764 388 786 -2.52%
-
Tax Rate 3.90% 1.75% 2.88% - - 50.38% 28.55% -
Total Cost 416,306 454,986 577,428 189,216 68,824 70,466 76,288 -1.78%
-
Net Worth 85,099 44,023 31,484 19,199 5,436 17,199 20,153 -1.51%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 85,099 44,023 31,484 19,199 5,436 17,199 20,153 -1.51%
NOSH 50,654 50,027 48,437 30,000 20,000 19,999 20,153 -0.97%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.04% 1.60% 1.20% -0.08% 0.00% 0.55% 1.02% -
ROE 10.19% 16.82% 22.25% -0.78% -50.85% 2.26% 3.90% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 838.98 924.28 1,206.58 630.22 344.12 354.27 382.43 -0.83%
EPS 17.12 14.80 14.46 -0.50 -13.82 1.94 3.90 -1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 0.88 0.65 0.64 0.2718 0.86 1.00 -0.55%
Adjusted Per Share Value based on latest NOSH - 30,705
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 90.88 98.88 124.98 40.43 14.72 15.15 16.48 -1.79%
EPS 1.85 1.58 1.50 -0.03 -0.59 0.08 0.17 -2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.0941 0.0673 0.0411 0.0116 0.0368 0.0431 -1.51%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.60 2.04 2.65 1.00 1.95 2.19 0.00 -
P/RPS 0.07 0.22 0.22 0.16 0.57 0.62 0.00 -100.00%
P/EPS 3.50 13.78 18.33 -200.00 -14.11 112.89 0.00 -100.00%
EY 28.53 7.25 5.46 -0.50 -7.09 0.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 2.32 4.08 1.56 7.17 2.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.88 1.96 2.42 0.80 1.57 2.16 11.50 -
P/RPS 0.10 0.21 0.20 0.13 0.46 0.61 3.01 3.68%
P/EPS 5.14 13.24 16.74 -160.00 -11.36 111.34 294.87 4.39%
EY 19.45 7.55 5.98 -0.63 -8.80 0.90 0.34 -4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 2.23 3.72 1.25 5.78 2.51 11.50 3.34%

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