[ENGTEX] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 49.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 295,973 288,793 278,123 223,058 146,722 84,453 20,527 489.53%
PBT 17,816 21,590 20,546 17,018 11,211 6,229 1,863 348.68%
Tax -4,322 -5,494 -5,432 -4,544 -2,878 -1,677 -350 431.80%
NP 13,494 16,096 15,114 12,474 8,333 4,552 1,513 328.35%
-
NP to SH 13,494 16,096 15,114 12,474 8,333 4,552 1,513 328.35%
-
Tax Rate 24.26% 25.45% 26.44% 26.70% 25.67% 26.92% 18.79% -
Total Cost 282,479 272,697 263,009 210,584 138,389 79,901 19,014 501.36%
-
Net Worth 60,195 60,014 99,912 95,423 33,129 33,032 38,691 34.15%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 12,627 8,414 4,213 - - - - -
Div Payout % 93.58% 52.28% 27.88% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 60,195 60,014 99,912 95,423 33,129 33,032 38,691 34.15%
NOSH 60,195 60,014 60,188 60,014 33,129 33,032 28,874 62.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.56% 5.57% 5.43% 5.59% 5.68% 5.39% 7.37% -
ROE 22.42% 26.82% 15.13% 13.07% 25.15% 13.78% 3.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 491.69 481.20 462.09 371.67 442.88 255.67 71.09 261.73%
EPS 22.42 26.82 25.11 20.78 25.15 13.78 5.24 162.85%
DPS 21.00 14.02 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.66 1.59 1.00 1.00 1.34 -17.68%
Adjusted Per Share Value based on latest NOSH - 60,014
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 37.26 36.36 35.01 28.08 18.47 10.63 2.58 490.16%
EPS 1.70 2.03 1.90 1.57 1.05 0.57 0.19 329.26%
DPS 1.59 1.06 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0756 0.1258 0.1201 0.0417 0.0416 0.0487 34.19%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 2.35 2.58 1.49 0.88 0.92 0.97 0.00 -
P/RPS 0.48 0.54 0.32 0.24 0.21 0.38 0.00 -
P/EPS 10.48 9.62 5.93 4.23 3.66 7.04 0.00 -
EY 9.54 10.40 16.85 23.62 27.34 14.21 0.00 -
DY 8.94 5.43 4.70 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.58 0.90 0.55 0.92 0.97 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 27/08/03 29/05/03 - - - -
Price 2.23 2.41 2.14 1.08 0.00 0.00 0.00 -
P/RPS 0.45 0.50 0.46 0.29 0.00 0.00 0.00 -
P/EPS 9.95 8.99 8.52 5.20 0.00 0.00 0.00 -
EY 10.05 11.13 11.73 19.25 0.00 0.00 0.00 -
DY 9.42 5.82 3.27 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.41 1.29 0.68 0.00 0.00 0.00 -

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
Post a Comment