[EG] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 128.21%
YoY- 832.95%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG'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 119,201 110,988 132,136 147,178 77,836 15,509 14,434 42.14%
PBT 2,492 2,349 1,908 2,543 207 -1,067 153 59.17%
Tax -115 -18 -33 -108 54 1,067 -72 8.11%
NP 2,377 2,331 1,875 2,435 261 0 81 75.58%
-
NP to SH 2,377 2,331 1,875 2,435 261 -973 81 75.58%
-
Tax Rate 4.61% 0.77% 1.73% 4.25% -26.09% - 47.06% -
Total Cost 116,824 108,657 130,261 144,743 77,575 15,509 14,353 41.80%
-
Net Worth 89,395 85,132 43,999 31,466 19,651 5,441 17,414 31.32%
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 89,395 85,132 43,999 31,466 19,651 5,441 17,414 31.32%
NOSH 51,673 50,673 50,000 48,409 30,705 20,020 20,249 16.89%
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 1.99% 2.10% 1.42% 1.65% 0.34% 0.00% 0.56% -
ROE 2.66% 2.74% 4.26% 7.74% 1.33% -17.88% 0.47% -
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 230.68 219.02 264.27 304.03 253.49 77.47 71.28 21.60%
EPS 4.60 4.60 3.75 5.03 0.85 -4.86 0.40 50.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.68 0.88 0.65 0.64 0.2718 0.86 12.34%
Adjusted Per Share Value based on latest NOSH - 48,409
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.49 23.73 28.26 31.47 16.64 3.32 3.09 42.12%
EPS 0.51 0.50 0.40 0.52 0.06 -0.21 0.02 71.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.182 0.0941 0.0673 0.042 0.0116 0.0372 31.35%
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 0.71 0.60 2.04 2.65 1.00 1.95 2.19 -
P/RPS 0.31 0.27 0.77 0.87 0.39 2.52 3.07 -31.74%
P/EPS 15.43 13.04 54.40 52.68 117.65 -40.12 547.50 -44.82%
EY 6.48 7.67 1.84 1.90 0.85 -2.49 0.18 81.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 2.32 4.08 1.56 7.17 2.55 -26.24%
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 28/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.71 0.88 1.96 2.42 0.80 1.57 2.16 -
P/RPS 0.31 0.40 0.74 0.80 0.32 2.03 3.03 -31.59%
P/EPS 15.43 19.13 52.27 48.11 94.12 -32.30 540.00 -44.69%
EY 6.48 5.23 1.91 2.08 1.06 -3.10 0.19 80.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 2.23 3.72 1.25 5.78 2.51 -26.05%

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