[ENRA] YoY 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- 219.1%
YoY- -74.71%
Quarter Report
Latest QR
Upcoming QR
ENRA's Result
ENRA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,269 46,408 68,080 45,907 50,395 48,959 32,767 -31.88%
PBT 409 -820 2,223 2,414 4,610 5,712 7,042 -37.75%
Tax 0 -390 -1,120 -1,778 -2,095 -2,556 -745 -
NP 409 -1,210 1,103 636 2,515 3,156 6,297 -36.58%
-
NP to SH 409 -1,653 1,103 636 2,515 3,156 6,297 -36.58%
-
Tax Rate 0.00% - 50.38% 73.65% 45.44% 44.75% 10.58% -
Total Cost 2,860 47,618 66,977 45,271 47,880 45,803 26,470 -30.97%
-
Net Worth 177,233 156,597 123,071 116,792 115,988 87,220 72,392 16.08%
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 177,233 156,597 123,071 116,792 115,988 87,220 72,392 16.08%
NOSH 136,333 136,611 116,105 115,636 114,840 114,763 114,908 2.88%
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 12.51% -2.61% 1.62% 1.39% 4.99% 6.45% 19.22% -
ROE 0.23% -1.06% 0.90% 0.54% 2.17% 3.62% 8.70% -
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 2.40 33.97 58.64 39.70 43.88 42.66 28.52 -33.78%
EPS 0.30 -1.21 0.95 0.55 2.19 2.75 5.48 -38.36%
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 2.18 31.00 45.48 30.67 33.66 32.70 21.89 -31.90%
EPS 0.27 -1.10 0.74 0.42 1.68 2.11 4.21 -36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1839 1.0461 0.8221 0.7802 0.7748 0.5826 0.4836 16.08%
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 42.12 2.88 1.67 4.86 2.71 4.36 10.10 26.85%
P/EPS 336.67 -80.99 103.16 350.91 54.34 67.64 52.55 36.26%
EY 0.30 -1.23 0.97 0.28 1.84 1.48 1.90 -26.47%
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 40.45 2.59 1.65 4.03 2.55 4.43 6.70 34.92%
P/EPS 323.33 -72.73 102.11 290.91 51.14 68.73 34.85 44.93%
EY 0.31 -1.38 0.98 0.34 1.96 1.46 2.87 -30.97%
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