[ENGKAH] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 112800.0%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 71,297 58,264 50,389 20,396 51.70%
PBT 18,991 15,284 12,701 6,607 42.13%
Tax -3,946 -3,890 -3,009 -5,480 -10.35%
NP 15,045 11,394 9,692 1,127 137.03%
-
NP to SH 15,045 11,394 10,437 1,127 137.03%
-
Tax Rate 20.78% 25.45% 23.69% 82.94% -
Total Cost 56,252 46,870 40,697 19,269 42.87%
-
Net Worth 81,091 40,067 58,775 5,819 140.45%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 81,091 40,067 58,775 5,819 140.45%
NOSH 60,516 40,067 39,983 4,809 132.41%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 21.10% 19.56% 19.23% 5.53% -
ROE 18.55% 28.44% 17.76% 19.37% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 117.81 145.41 126.03 424.09 -34.72%
EPS 24.86 28.44 26.10 23.43 1.99%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.00 1.47 1.21 3.45%
Adjusted Per Share Value based on latest NOSH - 4,809
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 49.31 40.30 34.85 14.11 51.69%
EPS 10.41 7.88 7.22 0.78 137.01%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.5608 0.2771 0.4065 0.0402 140.53%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/05 30/06/04 30/06/03 - -
Price 3.09 4.49 2.44 0.00 -
P/RPS 2.62 3.09 1.94 0.00 -
P/EPS 12.43 15.79 9.35 0.00 -
EY 8.05 6.33 10.70 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 4.49 1.66 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/05 17/09/04 28/08/03 - -
Price 2.98 4.42 2.91 0.00 -
P/RPS 2.53 3.04 2.31 0.00 -
P/EPS 11.99 15.54 11.15 0.00 -
EY 8.34 6.43 8.97 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 4.42 1.98 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