[EG] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 64.1%
YoY- 4769.33%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG'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 501,698 424,978 462,390 584,432 189,066 68,824 70,854 38.55%
PBT 10,792 9,024 7,536 7,212 -260 -3,102 782 54.84%
Tax -824 -352 -132 -208 110 3,102 -394 13.07%
NP 9,968 8,672 7,404 7,004 -150 0 388 71.73%
-
NP to SH 9,968 8,672 7,404 7,004 -150 -2,764 388 71.73%
-
Tax Rate 7.64% 3.90% 1.75% 2.88% - - 50.38% -
Total Cost 491,730 416,306 454,986 577,428 189,216 68,824 70,466 38.21%
-
Net Worth 89,443 85,099 44,023 31,484 19,199 5,436 17,199 31.60%
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 89,443 85,099 44,023 31,484 19,199 5,436 17,199 31.60%
NOSH 51,701 50,654 50,027 48,437 30,000 20,000 19,999 17.14%
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 1.99% 2.04% 1.60% 1.20% -0.08% 0.00% 0.55% -
ROE 11.14% 10.19% 16.82% 22.25% -0.78% -50.85% 2.26% -
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 970.38 838.98 924.28 1,206.58 630.22 344.12 354.27 18.27%
EPS 19.28 17.12 14.80 14.46 -0.50 -13.82 1.94 46.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.68 0.88 0.65 0.64 0.2718 0.86 12.34%
Adjusted Per Share Value based on latest NOSH - 48,409
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 107.25 90.85 98.84 124.93 40.42 14.71 15.15 38.54%
EPS 2.13 1.85 1.58 1.50 -0.03 -0.59 0.08 72.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1819 0.0941 0.0673 0.041 0.0116 0.0368 31.58%
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 0.71 0.60 2.04 2.65 1.00 1.95 2.19 -
P/RPS 0.07 0.07 0.22 0.22 0.16 0.57 0.62 -30.46%
P/EPS 3.68 3.50 13.78 18.33 -200.00 -14.11 112.89 -43.46%
EY 27.15 28.53 7.25 5.46 -0.50 -7.09 0.89 76.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 2.32 4.08 1.56 7.17 2.55 -26.24%
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 28/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.71 0.88 1.96 2.42 0.80 1.57 2.16 -
P/RPS 0.07 0.10 0.21 0.20 0.13 0.46 0.61 -30.27%
P/EPS 3.68 5.14 13.24 16.74 -160.00 -11.36 111.34 -43.33%
EY 27.15 19.45 7.55 5.98 -0.63 -8.80 0.90 76.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 2.23 3.72 1.25 5.78 2.51 -26.05%

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