[EG] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -321.07%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 553,568 584,432 580,152 200,467 151,600 189,066 66,788 309.03%
PBT 6,866 7,212 4,252 -3,735 -962 -260 -1,348 -
Tax -242 -208 16 -268 12 110 4 -
NP 6,624 7,004 4,268 -4,003 -950 -150 -1,344 -
-
NP to SH 6,624 7,004 4,268 -4,003 -950 -150 -1,344 -
-
Tax Rate 3.52% 2.88% -0.38% - - - - -
Total Cost 546,944 577,428 575,884 204,470 152,550 189,216 68,132 300.41%
-
Net Worth 32,793 31,484 27,504 21,292 22,686 19,199 2,000 544.31%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 32,793 31,484 27,504 21,292 22,686 19,199 2,000 544.31%
NOSH 48,945 48,437 47,422 38,713 36,010 30,000 20,000 81.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.20% 1.20% 0.74% -2.00% -0.63% -0.08% -2.01% -
ROE 20.20% 22.25% 15.52% -18.80% -4.19% -0.78% -67.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1,130.98 1,206.58 1,223.38 517.82 420.99 630.22 333.94 125.35%
EPS 13.53 14.46 9.00 -10.34 -2.64 -0.50 -6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.58 0.55 0.63 0.64 0.10 254.98%
Adjusted Per Share Value based on latest NOSH - 38,705
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 118.38 124.98 124.06 42.87 32.42 40.43 14.28 309.07%
EPS 1.42 1.50 0.91 -0.86 -0.20 -0.03 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0673 0.0588 0.0455 0.0485 0.0411 0.0043 541.84%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.74 2.65 1.05 1.10 0.84 1.00 1.00 -
P/RPS 0.24 0.22 0.09 0.21 0.20 0.16 0.30 -13.81%
P/EPS 20.25 18.33 11.67 -10.64 -31.82 -200.00 -14.88 -
EY 4.94 5.46 8.57 -9.40 -3.14 -0.50 -6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 4.08 1.81 2.00 1.33 1.56 10.00 -44.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 28/11/02 -
Price 1.87 2.42 1.94 1.21 0.83 0.80 1.14 -
P/RPS 0.17 0.20 0.16 0.23 0.20 0.13 0.34 -36.97%
P/EPS 13.82 16.74 21.56 -11.70 -31.44 -160.00 -16.96 -
EY 7.24 5.98 4.64 -8.55 -3.18 -0.63 -5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 3.72 3.34 2.20 1.32 1.25 11.40 -60.84%

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