[EG] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 493.9%
YoY- 155.58%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 462,489 370,988 402,730 501,943 128,054 71,248 72,638 36.12%
PBT 9,389 9,514 14,783 2,137 -3,309 -11,161 -6,620 -
Tax -555 -1,237 -947 -459 290 8,608 6,814 -
NP 8,834 8,277 13,836 1,678 -3,019 -2,553 194 88.91%
-
NP to SH 8,834 8,277 13,836 1,678 -3,019 -10,271 -6,589 -
-
Tax Rate 5.91% 13.00% 6.41% 21.48% - - - -
Total Cost 453,655 362,711 388,894 500,265 131,073 73,801 72,444 35.74%
-
Net Worth 90,964 86,433 46,454 32,850 22,708 4,408 13,991 36.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 90,964 86,433 46,454 32,850 22,708 4,408 13,991 36.59%
NOSH 51,684 50,843 49,951 49,030 36,045 19,982 19,988 17.14%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.91% 2.23% 3.44% 0.33% -2.36% -3.58% 0.27% -
ROE 9.71% 9.58% 29.78% 5.11% -13.29% -233.00% -47.09% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 894.84 729.67 806.24 1,023.74 355.26 356.54 363.40 16.19%
EPS 17.09 16.28 27.70 3.42 -8.38 -51.40 -32.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.70 0.93 0.67 0.63 0.2206 0.70 16.60%
Adjusted Per Share Value based on latest NOSH - 49,030
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 98.90 79.33 86.12 107.34 27.38 15.24 15.53 36.12%
EPS 1.89 1.77 2.96 0.36 -0.65 -2.20 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1848 0.0993 0.0702 0.0486 0.0094 0.0299 36.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.93 1.76 2.74 0.84 1.51 1.85 -
P/RPS 0.08 0.13 0.22 0.27 0.24 0.42 0.51 -26.55%
P/EPS 4.10 5.71 6.35 80.06 -10.03 -2.94 -5.61 -
EY 24.42 17.50 15.74 1.25 -9.97 -34.04 -17.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 1.89 4.09 1.33 6.84 2.64 -26.97%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date - 31/05/06 26/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.00 0.71 0.82 1.87 0.83 1.39 1.78 -
P/RPS 0.00 0.10 0.10 0.18 0.23 0.39 0.49 -
P/EPS 0.00 4.36 2.96 54.64 -9.91 -2.70 -5.40 -
EY 0.00 22.93 33.78 1.83 -10.09 -36.98 -18.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.88 2.79 1.32 6.30 2.54 -

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