[EG] YoY Cumulative 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- -850.67%
YoY- 72.07%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 308,984 375,642 415,176 113,700 50,660 51,395 59,799 31.46%
PBT 6,343 5,872 5,150 -722 -2,820 -3,110 522 51.59%
Tax -258 -99 -182 9 2,820 3,110 -190 5.22%
NP 6,085 5,773 4,968 -713 0 0 332 62.33%
-
NP to SH 6,085 5,773 4,968 -713 -2,553 -3,214 332 62.33%
-
Tax Rate 4.07% 1.69% 3.53% - - - 36.40% -
Total Cost 302,899 369,869 410,208 114,413 50,660 51,395 59,467 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 7.04% 12.41% 15.15% -3.14% -57.89% -22.97% 1.65% -
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 607.81 750.89 848.24 315.74 253.40 257.13 297.19 12.65%
EPS 11.97 11.54 10.15 -1.98 -12.77 -16.08 1.65 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 66.07 80.33 88.78 24.31 10.83 10.99 12.79 31.46%
EPS 1.30 1.23 1.06 -0.15 -0.55 -0.69 0.07 62.69%
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 0.15 0.23 0.32 0.27 0.60 0.72 4.34 -42.91%
P/EPS 7.77 15.25 27.00 -42.42 -11.82 -11.50 781.82 -53.61%
EY 12.87 6.56 3.70 -2.36 -8.46 -8.69 0.13 115.00%
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 0.12 0.11 0.22 0.26 0.55 0.69 3.15 -41.97%
P/EPS 5.93 7.11 18.42 -41.92 -10.88 -11.07 566.67 -53.21%
EY 16.86 14.07 5.43 -2.39 -9.19 -9.03 0.18 113.03%
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