[EG] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 177.68%
YoY- 126.82%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
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 145,038 86,767 19,167 77,836 16,697 14,354 16,248 329.74%
PBT 1,063 -3,013 -592 207 -337 -2,587 -1,269 -
Tax 4 -277 -46 54 1 2,587 1,269 -97.84%
NP 1,067 -3,290 -638 261 -336 0 0 -
-
NP to SH 1,067 -3,290 -638 261 -336 -2,306 -1,171 -
-
Tax Rate -0.38% - - -26.09% - - - -
Total Cost 143,971 90,057 19,805 77,575 17,033 14,354 16,248 327.63%
-
Net Worth 27,504 21,288 22,708 19,651 2,000 2,250 4,408 238.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 27,504 21,288 22,708 19,651 2,000 2,250 4,408 238.54%
NOSH 47,422 38,705 36,045 30,705 20,000 19,982 19,982 77.82%
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 0.74% -3.79% -3.33% 0.34% -2.01% 0.00% 0.00% -
ROE 3.88% -15.45% -2.81% 1.33% -16.80% -102.49% -26.56% -
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 305.84 224.17 53.17 253.49 83.49 71.83 81.31 141.66%
EPS 2.25 -8.50 -1.77 0.85 -1.68 -11.54 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.63 0.64 0.10 0.1126 0.2206 90.38%
Adjusted Per Share Value based on latest NOSH - 30,705
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.00 18.55 4.10 16.64 3.57 3.07 3.47 329.97%
EPS 0.23 -0.70 -0.14 0.06 -0.07 -0.49 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0455 0.0485 0.042 0.0043 0.0048 0.0094 239.11%
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 1.05 1.10 0.84 1.00 1.00 1.15 1.51 -
P/RPS 0.34 0.49 1.58 0.39 1.20 1.60 1.86 -67.75%
P/EPS 46.67 -12.94 -47.46 117.65 -59.52 -9.97 -25.77 -
EY 2.14 -7.73 -2.11 0.85 -1.68 -10.03 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.00 1.33 1.56 10.00 10.21 6.84 -58.74%
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 28/11/03 29/08/03 30/05/03 28/02/03 28/11/02 30/08/02 31/05/02 -
Price 1.94 1.21 0.83 0.80 1.14 1.12 1.39 -
P/RPS 0.63 0.54 1.56 0.32 1.37 1.56 1.71 -48.57%
P/EPS 86.22 -14.24 -46.89 94.12 -67.86 -9.71 -23.72 -
EY 1.16 -7.02 -2.13 1.06 -1.47 -10.30 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.20 1.32 1.25 11.40 9.95 6.30 -34.47%

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