[ENGKAH] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 34.53%
YoY- 53.08%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 21,635 17,982 16,191 19,549 17,575 14,773 13,104 39.64%
PBT 5,726 4,917 3,842 5,472 4,760 4,023 3,156 48.70%
Tax -1,457 -1,401 -770 -621 -1,154 -1,062 -667 68.27%
NP 4,269 3,516 3,072 4,851 3,606 2,961 2,489 43.23%
-
NP to SH 4,269 3,516 3,072 4,851 3,606 2,961 2,489 43.23%
-
Tax Rate 25.45% 28.49% 20.04% 11.35% 24.24% 26.40% 21.13% -
Total Cost 17,366 14,466 13,119 14,698 13,969 11,812 10,615 38.80%
-
Net Worth 79,437 81,091 77,807 74,414 69,547 68,115 64,826 14.49%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 79,437 81,091 77,807 74,414 69,547 68,115 64,826 14.49%
NOSH 60,639 60,516 40,314 40,223 40,200 40,067 40,016 31.89%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.73% 19.55% 18.97% 24.81% 20.52% 20.04% 18.99% -
ROE 5.37% 4.34% 3.95% 6.52% 5.18% 4.35% 3.84% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.68 29.71 40.16 48.60 43.72 36.87 32.75 5.87%
EPS 7.04 5.81 7.62 12.06 8.97 7.39 6.22 8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.34 1.93 1.85 1.73 1.70 1.62 -13.19%
Adjusted Per Share Value based on latest NOSH - 40,223
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.32 15.22 13.71 16.55 14.88 12.51 11.09 39.70%
EPS 3.61 2.98 2.60 4.11 3.05 2.51 2.11 43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6725 0.6865 0.6587 0.63 0.5888 0.5766 0.5488 14.49%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.93 3.09 4.91 4.55 4.42 4.49 4.09 -
P/RPS 8.21 10.40 12.23 9.36 10.11 12.18 12.49 -24.38%
P/EPS 41.62 53.18 64.44 37.73 49.28 60.76 65.76 -26.26%
EY 2.40 1.88 1.55 2.65 2.03 1.65 1.52 35.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.31 2.54 2.46 2.55 2.64 2.52 -7.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 26/08/05 25/05/05 25/02/05 26/11/04 17/09/04 26/05/04 -
Price 2.91 2.98 3.22 5.00 4.68 4.42 4.27 -
P/RPS 8.16 10.03 8.02 10.29 10.70 11.99 13.04 -26.81%
P/EPS 41.34 51.29 42.26 41.46 52.17 59.81 68.65 -28.66%
EY 2.42 1.95 2.37 2.41 1.92 1.67 1.46 40.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.22 1.67 2.70 2.71 2.60 2.64 -10.89%

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