[ENGKAH] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
17-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.96%
YoY- 24.46%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 16,119 19,100 17,982 14,773 12,838 9,990 0 -
PBT 3,545 4,817 4,917 4,023 3,309 2,205 0 -
Tax -337 -1,151 -1,401 -1,062 -930 -1,070 0 -
NP 3,208 3,666 3,516 2,961 2,379 1,135 0 -
-
NP to SH 3,208 3,666 3,516 2,961 2,379 1,135 0 -
-
Tax Rate 9.51% 23.89% 28.49% 26.40% 28.11% 48.53% - -
Total Cost 12,911 15,434 14,466 11,812 10,459 8,855 0 -
-
Net Worth 91,480 85,864 81,091 68,115 58,775 5,819 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 30 - - - - - - -
Div Payout % 0.96% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 91,480 85,864 81,091 68,115 58,775 5,819 0 -
NOSH 61,811 60,897 60,516 40,067 39,983 4,809 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.90% 19.19% 19.55% 20.04% 18.53% 11.36% 0.00% -
ROE 3.51% 4.27% 4.34% 4.35% 4.05% 19.50% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.08 31.36 29.71 36.87 32.11 207.72 0.00 -
EPS 5.19 6.02 5.81 7.39 5.95 23.60 0.00 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.41 1.34 1.70 1.47 1.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,067
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 13.65 16.17 15.22 12.51 10.87 8.46 0.00 -
EPS 2.72 3.10 2.98 2.51 2.01 0.96 0.00 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7745 0.7269 0.6865 0.5766 0.4976 0.0493 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 3.33 3.24 3.09 4.49 2.44 0.00 0.00 -
P/RPS 12.77 10.33 10.40 12.18 7.60 0.00 0.00 -
P/EPS 64.16 53.82 53.18 60.76 41.01 0.00 0.00 -
EY 1.56 1.86 1.88 1.65 2.44 0.00 0.00 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.30 2.31 2.64 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 26/08/05 17/09/04 28/08/03 30/08/02 - -
Price 3.18 3.09 2.98 4.42 2.91 1.66 0.00 -
P/RPS 12.19 9.85 10.03 11.99 9.06 0.80 0.00 -
P/EPS 61.27 51.33 51.29 59.81 48.91 7.03 0.00 -
EY 1.63 1.95 1.95 1.67 2.04 14.22 0.00 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.19 2.22 2.60 1.98 1.37 0.00 -

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