[EG] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -533.78%
YoY- 72.07%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 411,978 500,856 553,568 151,600 67,546 68,526 79,732 31.46%
PBT 8,457 7,829 6,866 -962 -3,760 -4,146 696 51.59%
Tax -344 -132 -242 12 3,760 4,146 -253 5.25%
NP 8,113 7,697 6,624 -950 0 0 442 62.37%
-
NP to SH 8,113 7,697 6,624 -950 -3,404 -4,285 442 62.37%
-
Tax Rate 4.07% 1.69% 3.52% - - - 36.35% -
Total Cost 403,865 493,158 546,944 152,550 67,546 68,526 79,289 31.15%
-
Net Worth 86,420 46,524 32,793 22,686 4,410 13,991 20,121 27.48%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 86,420 46,524 32,793 22,686 4,410 13,991 20,121 27.48%
NOSH 50,835 50,025 48,945 36,010 19,992 19,987 20,121 16.69%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.97% 1.54% 1.20% -0.63% 0.00% 0.00% 0.56% -
ROE 9.39% 16.54% 20.20% -4.19% -77.18% -30.63% 2.20% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 810.42 1,001.19 1,130.98 420.99 337.87 342.85 396.26 12.65%
EPS 15.96 15.39 13.53 -2.64 -17.03 -21.44 2.20 39.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 0.93 0.67 0.63 0.2206 0.70 1.00 9.24%
Adjusted Per Share Value based on latest NOSH - 36,045
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 88.10 107.10 118.38 32.42 14.44 14.65 17.05 31.46%
EPS 1.73 1.65 1.42 -0.20 -0.73 -0.92 0.09 63.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.0995 0.0701 0.0485 0.0094 0.0299 0.043 27.49%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.93 1.76 2.74 0.84 1.51 1.85 12.90 -
P/RPS 0.11 0.18 0.24 0.20 0.45 0.54 3.26 -43.13%
P/EPS 5.83 11.44 20.25 -31.82 -8.87 -8.63 586.36 -53.61%
EY 17.16 8.74 4.94 -3.14 -11.28 -11.59 0.17 115.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.89 4.09 1.33 6.84 2.64 12.90 -40.88%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.71 0.82 1.87 0.83 1.39 1.78 9.35 -
P/RPS 0.09 0.08 0.17 0.20 0.41 0.52 2.36 -41.96%
P/EPS 4.45 5.33 13.82 -31.44 -8.16 -8.30 425.00 -53.21%
EY 22.48 18.76 7.24 -3.18 -12.25 -12.04 0.24 113.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.88 2.79 1.32 6.30 2.54 9.35 -40.36%

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