[EG] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 15.01%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 370,988 402,730 501,943 128,054 71,248 72,638 59,799 35.53%
PBT 9,514 14,783 2,137 -3,309 -11,161 -6,620 522 62.18%
Tax -1,237 -947 -459 290 8,608 6,814 580 -
NP 8,277 13,836 1,678 -3,019 -2,553 194 1,102 39.92%
-
NP to SH 8,277 13,836 1,678 -3,019 -10,271 -6,589 332 70.87%
-
Tax Rate 13.00% 6.41% 21.48% - - - -111.11% -
Total Cost 362,711 388,894 500,265 131,073 73,801 72,444 58,697 35.44%
-
Net Worth 86,433 46,454 32,850 22,708 4,408 13,991 20,333 27.26%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 86,433 46,454 32,850 22,708 4,408 13,991 20,333 27.26%
NOSH 50,843 49,951 49,030 36,045 19,982 19,988 20,333 16.49%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.23% 3.44% 0.33% -2.36% -3.58% 0.27% 1.84% -
ROE 9.58% 29.78% 5.11% -13.29% -233.00% -47.09% 1.63% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 729.67 806.24 1,023.74 355.26 356.54 363.40 294.09 16.34%
EPS 16.28 27.70 3.42 -8.38 -51.40 -32.96 1.63 46.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 0.93 0.67 0.63 0.2206 0.70 1.00 9.24%
Adjusted Per Share Value based on latest NOSH - 36,045
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 79.33 86.12 107.34 27.38 15.24 15.53 12.79 35.52%
EPS 1.77 2.96 0.36 -0.65 -2.20 -1.41 0.07 71.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.0993 0.0702 0.0486 0.0094 0.0299 0.0435 27.24%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.93 1.76 2.74 0.84 1.51 1.85 12.90 -
P/RPS 0.13 0.22 0.27 0.24 0.42 0.51 4.39 -44.36%
P/EPS 5.71 6.35 80.06 -10.03 -2.94 -5.61 790.06 -56.01%
EY 17.50 15.74 1.25 -9.97 -34.04 -17.82 0.13 126.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.89 4.09 1.33 6.84 2.64 12.90 -40.88%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 31/05/04 30/05/03 31/05/02 31/05/01 - -
Price 0.71 0.82 1.87 0.83 1.39 1.78 0.00 -
P/RPS 0.10 0.10 0.18 0.23 0.39 0.49 0.00 -
P/EPS 4.36 2.96 54.64 -9.91 -2.70 -5.40 0.00 -
EY 22.93 33.78 1.83 -10.09 -36.98 -18.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.88 2.79 1.32 6.30 2.54 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