[ENGTEX] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -51.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 295,973 226,524 151,928 76,336 146,722 191,659 127,734 74.83%
PBT 17,815 16,607 11,197 5,807 11,208 15,600 11,234 35.87%
Tax -4,321 -4,292 -2,903 -1,666 -2,741 -10,821 -9,721 -41.67%
NP 13,494 12,315 8,294 4,141 8,467 4,779 1,513 328.35%
-
NP to SH 13,494 12,315 8,294 4,141 8,467 11,075 1,513 328.35%
-
Tax Rate 24.25% 25.84% 25.93% 28.69% 24.46% 69.37% 86.53% -
Total Cost 282,479 214,209 143,634 72,195 138,255 186,880 126,221 70.84%
-
Net Worth 102,763 100,322 99,768 95,423 50,406 113,041 38,691 91.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,206 - - - 2,306 - - -
Div Payout % 31.17% - - - 27.24% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 102,763 100,322 99,768 95,423 50,406 113,041 38,691 91.44%
NOSH 60,095 60,073 60,101 60,014 32,945 76,379 28,874 62.79%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.56% 5.44% 5.46% 5.42% 5.77% 2.49% 1.18% -
ROE 13.13% 12.28% 8.31% 4.34% 16.80% 9.80% 3.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 492.50 377.08 252.79 127.20 445.35 250.93 442.38 7.39%
EPS 17.60 20.50 13.80 6.90 25.70 14.50 5.24 123.78%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.71 1.67 1.66 1.59 1.53 1.48 1.34 17.59%
Adjusted Per Share Value based on latest NOSH - 60,014
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 37.26 28.52 19.13 9.61 18.47 24.13 16.08 74.83%
EPS 1.70 1.55 1.04 0.52 1.07 1.39 0.19 329.26%
DPS 0.53 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.1294 0.1263 0.1256 0.1201 0.0635 0.1423 0.0487 91.49%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 2.35 2.58 1.49 0.88 0.92 0.97 0.00 -
P/RPS 0.48 0.68 0.59 0.69 0.21 0.39 0.00 -
P/EPS 10.47 12.59 10.80 12.75 3.58 6.69 0.00 -
EY 9.55 7.95 9.26 7.84 27.93 14.95 0.00 -
DY 2.98 0.00 0.00 0.00 7.61 0.00 0.00 -
P/NAPS 1.37 1.54 0.90 0.55 0.60 0.66 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 27/08/03 29/05/03 24/02/03 18/11/02 29/07/02 -
Price 2.23 2.41 2.14 1.08 0.88 0.99 0.00 -
P/RPS 0.45 0.64 0.85 0.85 0.20 0.39 0.00 -
P/EPS 9.93 11.76 15.51 15.65 3.42 6.83 0.00 -
EY 10.07 8.51 6.45 6.39 29.20 14.65 0.00 -
DY 3.14 0.00 0.00 0.00 7.95 0.00 0.00 -
P/NAPS 1.30 1.44 1.29 0.68 0.58 0.67 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