[EG] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 162.46%
YoY- 425.73%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 375,642 231,195 99,059 442,264 415,176 292,216 145,038 88.48%
PBT 5,872 3,768 1,860 14,069 5,150 3,606 1,063 212.16%
Tax -99 -66 -33 -1,030 -182 -104 4 -
NP 5,773 3,702 1,827 13,039 4,968 3,502 1,067 207.87%
-
NP to SH 5,773 3,702 1,827 13,039 4,968 3,502 1,067 207.87%
-
Tax Rate 1.69% 1.75% 1.77% 7.32% 3.53% 2.88% -0.38% -
Total Cost 369,869 227,493 97,232 429,225 410,208 288,714 143,971 87.47%
-
Net Worth 46,524 44,023 42,546 39,870 32,793 31,484 27,504 41.92%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 46,524 44,023 42,546 39,870 32,793 31,484 27,504 41.92%
NOSH 50,025 50,027 50,054 49,222 48,945 48,437 47,422 3.62%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.54% 1.60% 1.84% 2.95% 1.20% 1.20% 0.74% -
ROE 12.41% 8.41% 4.29% 32.70% 15.15% 11.12% 3.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 750.89 462.14 197.90 898.50 848.24 603.29 305.84 81.89%
EPS 11.54 7.40 3.65 26.49 10.15 7.23 2.25 197.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.85 0.81 0.67 0.65 0.58 36.95%
Adjusted Per Share Value based on latest NOSH - 49,213
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 80.30 49.42 21.18 94.54 88.75 62.47 31.00 88.50%
EPS 1.23 0.79 0.39 2.79 1.06 0.75 0.23 205.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0941 0.0909 0.0852 0.0701 0.0673 0.0588 41.95%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.76 2.04 1.73 1.65 2.74 2.65 1.05 -
P/RPS 0.23 0.44 0.87 0.18 0.32 0.44 0.34 -22.92%
P/EPS 15.25 27.57 47.40 6.23 27.00 36.65 46.67 -52.52%
EY 6.56 3.63 2.11 16.05 3.70 2.73 2.14 110.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.32 2.04 2.04 4.09 4.08 1.81 2.92%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.82 1.96 2.23 1.88 1.87 2.42 1.94 -
P/RPS 0.11 0.42 1.13 0.21 0.22 0.40 0.63 -68.72%
P/EPS 7.11 26.49 61.10 7.10 18.42 33.47 86.22 -81.02%
EY 14.07 3.78 1.64 14.09 5.43 2.99 1.16 427.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.23 2.62 2.32 2.79 3.72 3.34 -58.86%

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