[ENGKAH] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Cumulative Result
Revenue	34,173	16,191	65,001	45,452	27,877	13,104	54,339	-26.61%
YoY %	111.06%	-75.09%	43.01%	63.04%	112.74%	-75.88%	-	-
Horiz. %	62.89%	29.80%	119.62%	83.65%	51.30%	24.12%	100.00%	-
PBT	8,759	3,842	17,462	11,939	7,179	3,156	14,010	-26.90%
YoY %	127.98%	-78.00%	46.26%	66.30%	127.47%	-77.47%	-	-
Horiz. %	62.52%	27.42%	124.64%	85.22%	51.24%	22.53%	100.00%	-
Tax	-2,171	-770	-3,555	-2,883	-1,729	-667	-3,709	-30.04%
YoY %	-181.95%	78.34%	-23.31%	-66.74%	-159.22%	82.02%	-	-
Horiz. %	58.53%	20.76%	95.85%	77.73%	46.62%	17.98%	100.00%	-
NP	6,588	3,072	13,907	9,056	5,450	2,489	10,301	-25.78%
YoY %	114.45%	-77.91%	53.57%	66.17%	118.96%	-75.84%	-	-
Horiz. %	63.95%	29.82%	135.01%	87.91%	52.91%	24.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,588	3,072	13,907	9,056	5,450	2,489	10,301	-25.78%
YoY %	114.45%	-77.91%	53.57%	66.17%	118.96%	-75.84%	-	-
Horiz. %	63.95%	29.82%	135.01%	87.91%	52.91%	24.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	20.04%	20.36%	24.15%	24.08%	21.13%	26.47%	-
YoY %	23.70%	-1.57%	-15.69%	0.29%	13.96%	-20.17%	-	-
Horiz. %	93.65%	75.71%	76.92%	91.24%	90.97%	79.83%	100.00%	-
Total Cost	27,585	13,119	51,094	36,396	22,427	10,615	44,038	-26.81%
YoY %	110.27%	-74.32%	40.38%	62.29%	111.28%	-75.90%	-	-
Horiz. %	62.64%	29.79%	116.02%	82.65%	50.93%	24.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	81,064	77,807	74,229	69,507	68,074	64,826	62,006	19.58%
YoY %	4.19%	4.82%	6.79%	2.11%	5.01%	4.55%	-	-
Horiz. %	130.74%	125.48%	119.71%	112.10%	109.79%	104.55%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	81,064	77,807	74,229	69,507	68,074	64,826	62,006	19.58%
YoY %	4.19%	4.82%	6.79%	2.11%	5.01%	4.55%	-	-
Horiz. %	130.74%	125.48%	119.71%	112.10%	109.79%	104.55%	100.00%	-
NOSH	60,495	40,314	40,124	40,177	40,044	40,016	40,003	31.78%
YoY %	50.06%	0.47%	-0.13%	0.33%	0.07%	0.03%	-	-
Horiz. %	151.23%	100.78%	100.30%	100.43%	100.10%	100.03%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	19.28%	18.97%	21.40%	19.92%	19.55%	18.99%	18.96%	-
YoY %	1.63%	-11.36%	7.43%	1.89%	2.95%	0.16%	-	-
Horiz. %	101.69%	100.05%	112.87%	105.06%	103.11%	100.16%	100.00%	-
ROE	8.13%	3.95%	18.74%	13.03%	8.01%	3.84%	16.61%	-
YoY %	105.82%	-78.92%	43.82%	62.67%	108.59%	-76.88%	-	-
Horiz. %	48.95%	23.78%	112.82%	78.45%	48.22%	23.12%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	56.49	40.16	162.00	113.13	69.62	32.75	135.83	-44.31%
YoY %	40.66%	-75.21%	43.20%	62.50%	112.58%	-75.89%	-	-
Horiz. %	41.59%	29.57%	119.27%	83.29%	51.26%	24.11%	100.00%	-
EPS	10.89	7.62	34.66	22.54	13.61	6.22	25.75	-43.68%
YoY %	42.91%	-78.02%	53.77%	65.61%	118.81%	-75.84%	-	-
Horiz. %	42.29%	29.59%	134.60%	87.53%	52.85%	24.16%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.34	1.93	1.85	1.73	1.70	1.62	1.55	-9.25%
YoY %	-30.57%	4.32%	6.94%	1.76%	4.94%	4.52%	-	-
Horiz. %	86.45%	124.52%	119.35%	111.61%	109.68%	104.52%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,200
RPS	28.93	13.71	55.03	38.48	23.60	11.09	46.00	-26.61%
YoY %	111.01%	-75.09%	43.01%	63.05%	112.80%	-75.89%	-	-
Horiz. %	62.89%	29.80%	119.63%	83.65%	51.30%	24.11%	100.00%	-
EPS	5.58	2.60	11.77	7.67	4.61	2.11	8.72	-25.76%
YoY %	114.62%	-77.91%	53.46%	66.38%	118.48%	-75.80%	-	-
Horiz. %	63.99%	29.82%	134.98%	87.96%	52.87%	24.20%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6863	0.6587	0.6284	0.5884	0.5763	0.5488	0.5249	19.59%
YoY %	4.19%	4.82%	6.80%	2.10%	5.01%	4.55%	-	-
Horiz. %	130.75%	125.49%	119.72%	112.10%	109.79%	104.55%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	3.09	4.91	4.55	4.42	4.49	4.09	3.64	-
P/RPS	5.47	12.23	2.81	3.91	6.45	12.49	2.68	60.97%
YoY %	-55.27%	335.23%	-28.13%	-39.38%	-48.36%	366.04%	-	-
Horiz. %	204.10%	456.34%	104.85%	145.90%	240.67%	466.04%	100.00%	-
P/EPS	28.37	64.44	13.13	19.61	32.99	65.76	14.14	59.14%
YoY %	-55.97%	390.78%	-33.04%	-40.56%	-49.83%	365.06%	-	-
Horiz. %	200.64%	455.73%	92.86%	138.68%	233.31%	465.06%	100.00%	-
EY	3.52	1.55	7.62	5.10	3.03	1.52	7.07	-37.20%
YoY %	127.10%	-79.66%	49.41%	68.32%	99.34%	-78.50%	-	-
Horiz. %	49.79%	21.92%	107.78%	72.14%	42.86%	21.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.31	2.54	2.46	2.55	2.64	2.52	2.35	-1.13%
YoY %	-9.06%	3.25%	-3.53%	-3.41%	4.76%	7.23%	-	-
Horiz. %	98.30%	108.09%	104.68%	108.51%	112.34%	107.23%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/05	25/05/05	25/02/05	26/11/04	17/09/04	26/05/04	26/02/04	-
Price	2.98	3.22	5.00	4.68	4.42	4.27	3.55	-
P/RPS	5.28	8.02	3.09	4.14	6.35	13.04	2.61	60.02%
YoY %	-34.16%	159.55%	-25.36%	-34.80%	-51.30%	399.62%	-	-
Horiz. %	202.30%	307.28%	118.39%	158.62%	243.30%	499.62%	100.00%	-
P/EPS	27.36	42.26	14.43	20.76	32.48	68.65	13.79	57.96%
YoY %	-35.26%	192.86%	-30.49%	-36.08%	-52.69%	397.82%	-	-
Horiz. %	198.40%	306.45%	104.64%	150.54%	235.53%	497.82%	100.00%	-
EY	3.65	2.37	6.93	4.82	3.08	1.46	7.25	-36.74%
YoY %	54.01%	-65.80%	43.78%	56.49%	110.96%	-79.86%	-	-
Horiz. %	50.34%	32.69%	95.59%	66.48%	42.48%	20.14%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.22	1.67	2.70	2.71	2.60	2.64	2.29	-2.05%
YoY %	32.93%	-38.15%	-0.37%	4.23%	-1.52%	15.28%	-	-
Horiz. %	96.94%	72.93%	117.90%	118.34%	113.54%	115.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos