[ENRA] QoQ Quarter Result on 31-Dec-2002 [#3]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -36.62%
YoY- -20.31%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 53,429 50,407 36,924 50,395 38,152 27,855 38,679 24.00%
PBT 1,039 5,887 -543 4,610 6,636 -3,061 3,211 -52.83%
Tax -1,573 -1,712 194 -2,095 -2,668 3,061 -717 68.75%
NP -534 4,175 -349 2,515 3,968 0 2,494 -
-
NP to SH -534 4,175 -349 2,515 3,968 -5,088 2,494 -
-
Tax Rate 151.40% 29.08% - 45.44% 40.20% - 22.33% -
Total Cost 53,963 46,232 37,273 47,880 34,184 27,855 36,185 30.49%
-
Net Worth 116,086 117,314 116,333 115,988 116,164 86,139 90,795 17.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 34 - - - 3,447 -
Div Payout % - - 0.00% - - - 138.25% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 116,086 117,314 116,333 115,988 116,164 86,139 90,795 17.78%
NOSH 116,086 115,013 116,333 114,840 115,014 114,853 114,930 0.66%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.00% 8.28% -0.95% 4.99% 10.40% 0.00% 6.45% -
ROE -0.46% 3.56% -0.30% 2.17% 3.42% -5.91% 2.75% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 46.02 43.83 31.74 43.88 33.17 24.25 33.65 23.18%
EPS -0.46 3.63 -0.30 2.19 3.45 -4.43 2.17 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.02 1.00 1.01 1.01 0.75 0.79 17.00%
Adjusted Per Share Value based on latest NOSH - 114,840
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 35.69 33.67 24.67 33.66 25.49 18.61 25.84 23.99%
EPS -0.36 2.79 -0.23 1.68 2.65 -3.40 1.67 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 2.30 -
NAPS 0.7755 0.7837 0.7771 0.7748 0.776 0.5754 0.6065 17.78%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.00 1.87 1.15 1.19 1.33 1.39 1.80 -
P/RPS 4.35 4.27 3.62 2.71 4.01 5.73 5.35 -12.87%
P/EPS -434.78 51.52 -383.33 54.34 38.55 -31.38 82.95 -
EY -0.23 1.94 -0.26 1.84 2.59 -3.19 1.21 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 1.67 -
P/NAPS 2.00 1.83 1.15 1.18 1.32 1.85 2.28 -8.35%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 01/12/03 22/08/03 26/05/03 27/02/03 23/12/02 30/08/02 30/05/02 -
Price 1.87 2.00 1.68 1.12 1.21 1.36 1.59 -
P/RPS 4.06 4.56 5.29 2.55 3.65 5.61 4.72 -9.54%
P/EPS -406.52 55.10 -560.00 51.14 35.07 -30.70 73.27 -
EY -0.25 1.82 -0.18 1.96 2.85 -3.26 1.36 -
DY 0.00 0.00 0.02 0.00 0.00 0.00 1.89 -
P/NAPS 1.87 1.96 1.68 1.11 1.20 1.81 2.01 -4.69%

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