[ENGTEX] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -16.17%
YoY- 61.93%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 452,213 355,322 352,322 295,973 146,722 32.47%
PBT 15,989 8,653 23,345 17,816 11,211 9.27%
Tax -7,334 -3,073 -6,345 -4,322 -2,878 26.32%
NP 8,655 5,580 17,000 13,494 8,333 0.95%
-
NP to SH 8,219 5,800 17,000 13,494 8,333 -0.34%
-
Tax Rate 45.87% 35.51% 27.18% 24.26% 25.67% -
Total Cost 443,558 349,742 335,322 282,479 138,389 33.77%
-
Net Worth 80,071 141,440 136,776 60,195 33,129 24.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,601 1,673 - 12,627 - -
Div Payout % 19.48% 28.86% - 93.58% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 80,071 141,440 136,776 60,195 33,129 24.66%
NOSH 80,071 83,692 82,894 60,195 33,129 24.66%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.91% 1.57% 4.83% 4.56% 5.68% -
ROE 10.26% 4.10% 12.43% 22.42% 25.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 564.76 424.56 425.02 491.69 442.88 6.26%
EPS 10.26 6.93 20.51 22.42 25.15 -20.06%
DPS 2.00 2.00 0.00 21.00 0.00 -
NAPS 1.00 1.69 1.65 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 60,195
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 101.83 80.01 79.34 66.65 33.04 32.47%
EPS 1.85 1.31 3.83 3.04 1.88 -0.40%
DPS 0.36 0.38 0.00 2.84 0.00 -
NAPS 0.1803 0.3185 0.308 0.1355 0.0746 24.66%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.52 0.57 1.90 2.35 0.92 -
P/RPS 0.09 0.13 0.45 0.48 0.21 -19.07%
P/EPS 5.07 8.22 9.26 10.48 3.66 8.48%
EY 19.74 12.16 10.79 9.54 27.34 -7.81%
DY 3.85 3.51 0.00 8.94 0.00 -
P/NAPS 0.52 0.34 1.15 2.35 0.92 -13.28%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 23/02/06 25/02/05 25/02/04 - -
Price 0.76 0.49 1.90 2.23 0.00 -
P/RPS 0.13 0.12 0.45 0.45 0.00 -
P/EPS 7.40 7.07 9.26 9.95 0.00 -
EY 13.51 14.14 10.79 10.05 0.00 -
DY 2.63 4.08 0.00 9.42 0.00 -
P/NAPS 0.76 0.29 1.15 2.23 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