[EG] YoY TTM 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- 83.62%
YoY- 88.01%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 486,743 418,940 381,243 398,150 125,135 70,968 77,932 35.70%
PBT 9,181 9,779 14,231 1 -3,986 -13,393 -3,147 -
Tax -2,833 -1,188 -992 -427 434 12,011 3,341 -
NP 6,348 8,591 13,239 -426 -3,552 -1,382 194 78.84%
-
NP to SH 6,348 8,591 13,239 -426 -3,552 -12,508 -3,242 -
-
Tax Rate 30.86% 12.15% 6.97% 42,700.00% - - - -
Total Cost 480,395 410,349 368,004 398,576 128,687 72,350 77,738 35.46%
-
Net Worth 0 85,132 43,999 31,466 19,651 5,441 17,414 -
Dividend
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 0 85,132 43,999 31,466 19,651 5,441 17,414 -
NOSH 51,673 50,673 50,000 48,409 30,705 20,020 20,249 16.89%
Ratio Analysis
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.30% 2.05% 3.47% -0.11% -2.84% -1.95% 0.25% -
ROE 0.00% 10.09% 30.09% -1.35% -18.07% -229.86% -18.62% -
Per Share
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 941.95 826.74 762.49 822.46 407.53 354.48 384.85 16.08%
EPS 12.28 16.95 26.48 -0.88 -11.57 -62.48 -16.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.68 0.88 0.65 0.64 0.2718 0.86 -
Adjusted Per Share Value based on latest NOSH - 48,409
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 104.05 89.55 81.50 85.11 26.75 15.17 16.66 35.70%
EPS 1.36 1.84 2.83 -0.09 -0.76 -2.67 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.182 0.0941 0.0673 0.042 0.0116 0.0372 -
Price Multiplier on Financial Quarter End Date
30/12/06 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 0.08 0.07 0.27 0.32 0.25 0.55 0.57 -27.91%
P/EPS 5.78 3.54 7.70 -301.14 -8.64 -3.12 -13.68 -
EY 17.30 28.26 12.98 -0.33 -11.57 -32.04 -7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.36 2.32 4.08 1.56 7.17 2.55 -
Price Multiplier on Announcement Date
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date - 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.00 0.88 1.96 2.42 0.80 1.57 2.16 -
P/RPS 0.00 0.11 0.26 0.29 0.20 0.44 0.56 -
P/EPS 0.00 5.19 7.40 -275.00 -6.92 -2.51 -13.49 -
EY 0.00 19.27 13.51 -0.36 -14.46 -39.79 -7.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.52 2.23 3.72 1.25 5.78 2.51 -

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