[ENGKAH] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 27.46%
YoY- 918700.0%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 81,611 68,088 56,329 47,541 10,406 67.28%
PBT 20,678 18,097 14,570 11,588 4,411 47.10%
Tax -5,265 -3,607 -3,758 -3,147 -4,412 4.51%
NP 15,413 14,490 10,812 8,441 -1 -
-
NP to SH 15,413 14,490 10,812 9,186 -1 -
-
Tax Rate 25.46% 19.93% 25.79% 27.16% 100.02% -
Total Cost 66,198 53,598 45,517 39,100 10,407 58.76%
-
Net Worth 83,952 77,807 64,826 56,343 8 910.52%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 3,041 - - - - -
Div Payout % 19.73% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 83,952 77,807 64,826 56,343 8 910.52%
NOSH 60,834 40,314 40,016 39,959 6 901.87%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 18.89% 21.28% 19.19% 17.76% -0.01% -
ROE 18.36% 18.62% 16.68% 16.30% -12.19% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 134.15 168.89 140.77 118.97 150,899.08 -82.71%
EPS 25.34 35.94 27.02 22.99 -14.50 -
DPS 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.93 1.62 1.41 1.19 3.77%
Adjusted Per Share Value based on latest NOSH - 39,959
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.44 47.09 38.96 32.88 7.20 67.26%
EPS 10.66 10.02 7.48 6.35 0.00 -
DPS 2.10 0.00 0.00 0.00 0.00 -
NAPS 0.5806 0.5381 0.4483 0.3897 0.0001 771.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 3.36 4.91 4.09 1.81 0.00 -
P/RPS 2.50 2.91 2.91 1.52 0.00 -
P/EPS 13.26 13.66 15.14 7.87 0.00 -
EY 7.54 7.32 6.61 12.70 0.00 -
DY 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.54 2.52 1.28 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/06 25/05/05 26/05/04 28/05/03 - -
Price 3.35 3.22 4.27 2.12 0.00 -
P/RPS 2.50 1.91 3.03 1.78 0.00 -
P/EPS 13.22 8.96 15.80 9.22 0.00 -
EY 7.56 11.16 6.33 10.84 0.00 -
DY 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.67 2.64 1.50 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