[EG] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 25.78%
YoY- 71.6%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 418,940 381,243 398,150 125,135 70,968 77,932 38,537 -2.50%
PBT 9,779 14,231 1 -3,986 -13,393 -3,147 550 -3.01%
Tax -1,188 -992 -427 434 12,011 3,341 552 -
NP 8,591 13,239 -426 -3,552 -1,382 194 1,102 -2.15%
-
NP to SH 8,591 13,239 -426 -3,552 -12,508 -3,242 393 -3.22%
-
Tax Rate 12.15% 6.97% 42,700.00% - - - -100.36% -
Total Cost 410,349 368,004 398,576 128,687 72,350 77,738 37,435 -2.51%
-
Net Worth 85,132 43,999 31,466 19,651 5,441 17,414 19,971 -1.52%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 85,132 43,999 31,466 19,651 5,441 17,414 19,971 -1.52%
NOSH 50,673 50,000 48,409 30,705 20,020 20,249 19,971 -0.98%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.05% 3.47% -0.11% -2.84% -1.95% 0.25% 2.86% -
ROE 10.09% 30.09% -1.35% -18.07% -229.86% -18.62% 1.97% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 826.74 762.49 822.46 407.53 354.48 384.85 192.96 -1.53%
EPS 16.95 26.48 -0.88 -11.57 -62.48 -16.01 1.97 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 0.88 0.65 0.64 0.2718 0.86 1.00 -0.55%
Adjusted Per Share Value based on latest NOSH - 30,705
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 89.59 81.53 85.14 26.76 15.18 16.67 8.24 -2.50%
EPS 1.84 2.83 -0.09 -0.76 -2.67 -0.69 0.08 -3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.0941 0.0673 0.042 0.0116 0.0372 0.0427 -1.52%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.60 2.04 2.65 1.00 1.95 2.19 0.00 -
P/RPS 0.07 0.27 0.32 0.25 0.55 0.57 0.00 -100.00%
P/EPS 3.54 7.70 -301.14 -8.64 -3.12 -13.68 0.00 -100.00%
EY 28.26 12.98 -0.33 -11.57 -32.04 -7.31 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 2.32 4.08 1.56 7.17 2.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 - -
Price 0.88 1.96 2.42 0.80 1.57 2.16 0.00 -
P/RPS 0.11 0.26 0.29 0.20 0.44 0.56 0.00 -100.00%
P/EPS 5.19 7.40 -275.00 -6.92 -2.51 -13.49 0.00 -100.00%
EY 19.27 13.51 -0.36 -14.46 -39.79 -7.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 2.23 3.72 1.25 5.78 2.51 0.00 -100.00%

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