[ENGKAH] YoY Quarter Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -8.93%
YoY- -31.9%
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 27,800 18,975 19,336 17,494 21,238 23,173 19,549 6.04%
PBT 4,286 1,509 2,772 3,098 4,309 5,772 5,472 -3.98%
Tax -1,072 -366 -546 -282 -174 -1,423 -621 9.52%
NP 3,214 1,143 2,226 2,816 4,135 4,349 4,851 -6.62%
-
NP to SH 3,214 1,143 2,226 2,816 4,135 4,349 4,851 -6.62%
-
Tax Rate 25.01% 24.25% 19.70% 9.10% 4.04% 24.65% 11.35% -
Total Cost 24,586 17,832 17,110 14,678 17,103 18,824 14,698 8.94%
-
Net Worth 80,349 61,727 87,184 87,265 87,637 80,897 74,414 1.28%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 6 6 - - - - - -
Div Payout % 0.19% 0.54% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 80,349 61,727 87,184 87,265 87,637 80,897 74,414 1.28%
NOSH 61,807 61,727 61,833 61,890 61,716 60,825 40,223 7.41%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.56% 6.02% 11.51% 16.10% 19.47% 18.77% 24.81% -
ROE 4.00% 1.85% 2.55% 3.23% 4.72% 5.38% 6.52% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 44.98 30.74 31.27 28.27 34.41 38.10 48.60 -1.28%
EPS 5.20 1.85 3.60 4.55 6.70 7.15 12.06 -13.07%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.00 1.41 1.41 1.42 1.33 1.85 -5.70%
Adjusted Per Share Value based on latest NOSH - 61,890
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.23 13.12 13.37 12.10 14.69 16.03 13.52 6.04%
EPS 2.22 0.79 1.54 1.95 2.86 3.01 3.36 -6.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5557 0.4269 0.603 0.6035 0.6061 0.5595 0.5147 1.28%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.27 2.13 2.44 2.82 3.60 2.84 4.55 -
P/RPS 5.05 6.93 7.80 9.98 10.46 7.45 9.36 -9.76%
P/EPS 43.65 115.03 67.78 61.98 53.73 39.72 37.73 2.45%
EY 2.29 0.87 1.48 1.61 1.86 2.52 2.65 -2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.13 1.73 2.00 2.54 2.14 2.46 -5.51%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 25/02/05 -
Price 2.27 2.12 2.37 2.65 3.55 3.44 5.00 -
P/RPS 5.05 6.90 7.58 9.38 10.32 9.03 10.29 -11.18%
P/EPS 43.65 114.49 65.83 58.24 52.99 48.11 41.46 0.86%
EY 2.29 0.87 1.52 1.72 1.89 2.08 2.41 -0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.12 1.68 1.88 2.50 2.59 2.70 -6.96%

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