[ENRA] YoY Cumulative 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- 17.47%
YoY- 206.59%
Quarter Report
Latest QR
Upcoming QR
ENRA's Result
ENRA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 9,262 155,286 196,381 149,743 116,402 132,196 85,575 -30.95%
PBT -2,967 5,742 12,087 9,340 8,185 21,672 9,763 -
Tax -250 -3,182 -5,406 -5,063 -6,790 -11,760 -4,095 -37.23%
NP -3,217 2,560 6,681 4,277 1,395 9,912 5,668 -
-
NP to SH -3,217 667 6,681 4,277 1,395 9,912 5,668 -
-
Tax Rate - 55.42% 44.73% 54.21% 82.96% 54.26% 41.94% -
Total Cost 12,479 152,726 189,700 145,466 115,007 122,284 79,907 -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 -1.82% 0.43% 5.44% 3.68% 1.20% 11.36% 7.83% -
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 6.79 114.08 169.60 130.24 100.97 115.10 74.43 -32.89%
EPS -2.36 0.49 5.77 3.72 1.21 8.63 4.93 -
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 6.19 103.73 131.18 100.03 77.76 88.31 57.16 -30.94%
EPS -2.15 0.45 4.46 2.86 0.93 6.62 3.79 -
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 14.86 0.86 0.58 1.48 1.18 1.62 3.87 25.12%
P/EPS -42.80 200.00 16.98 51.88 98.35 21.55 58.42 -
EY -2.34 0.50 5.89 1.93 1.02 4.64 1.71 -
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 14.28 0.77 0.57 1.23 1.11 1.64 2.57 33.06%
P/EPS -41.10 179.59 16.81 43.01 92.56 21.90 38.74 -
EY -2.43 0.56 5.95 2.33 1.08 4.57 2.58 -
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