[EG] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 41.86%
YoY- 796.77%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 343,288 308,984 375,642 415,176 113,700 50,660 51,395 37.21%
PBT 6,897 6,343 5,872 5,150 -722 -2,820 -3,110 -
Tax -440 -258 -99 -182 9 2,820 3,110 -
NP 6,457 6,085 5,773 4,968 -713 0 0 -
-
NP to SH 6,457 6,085 5,773 4,968 -713 -2,553 -3,214 -
-
Tax Rate 6.38% 4.07% 1.69% 3.53% - - - -
Total Cost 336,831 302,899 369,869 410,208 114,413 50,660 51,395 36.77%
-
Net Worth 90,987 86,420 46,524 32,793 22,686 4,410 13,991 36.60%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 90,987 86,420 46,524 32,793 22,686 4,410 13,991 36.60%
NOSH 51,697 50,835 50,025 48,945 36,010 19,992 19,987 17.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.88% 1.97% 1.54% 1.20% -0.63% 0.00% 0.00% -
ROE 7.10% 7.04% 12.41% 15.15% -3.14% -57.89% -22.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 664.03 607.81 750.89 848.24 315.74 253.40 257.13 17.12%
EPS 12.49 11.97 11.54 10.15 -1.98 -12.77 -16.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.70 0.93 0.67 0.63 0.2206 0.70 16.60%
Adjusted Per Share Value based on latest NOSH - 49,030
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 73.38 66.05 80.30 88.75 24.31 10.83 10.99 37.20%
EPS 1.38 1.30 1.23 1.06 -0.15 -0.55 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1847 0.0995 0.0701 0.0485 0.0094 0.0299 36.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.93 1.76 2.74 0.84 1.51 1.85 -
P/RPS 0.11 0.15 0.23 0.32 0.27 0.60 0.72 -26.87%
P/EPS 5.60 7.77 15.25 27.00 -42.42 -11.82 -11.50 -
EY 17.84 12.87 6.56 3.70 -2.36 -8.46 -8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 1.89 4.09 1.33 6.84 2.64 -26.97%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 26/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.67 0.71 0.82 1.87 0.83 1.39 1.78 -
P/RPS 0.10 0.12 0.11 0.22 0.26 0.55 0.69 -27.51%
P/EPS 5.36 5.93 7.11 18.42 -41.92 -10.88 -11.07 -
EY 18.64 16.86 14.07 5.43 -2.39 -9.19 -9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.88 2.79 1.32 6.30 2.54 -27.12%

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