[ENGKAH] QoQ TTM Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 251.64%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 50,389 47,541 46,833 32,163 20,396 10,406 0 -
PBT 12,701 11,588 13,403 9,571 6,607 4,411 0 -
Tax -3,009 -3,147 -6,941 -6,353 -5,480 -4,412 0 -
NP 9,692 8,441 6,462 3,218 1,127 -1 0 -
-
NP to SH 10,437 9,186 7,207 3,963 1,127 -1 0 -
-
Tax Rate 23.69% 27.16% 51.79% 66.38% 82.94% 100.02% - -
Total Cost 40,697 39,100 40,371 28,945 19,269 10,407 0 -
-
Net Worth 58,775 56,343 55,166 45,679 5,819 8 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 58,775 56,343 55,166 45,679 5,819 8 0 -
NOSH 39,983 39,959 39,975 38,385 4,809 6 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 19.23% 17.76% 13.80% 10.01% 5.53% -0.01% 0.00% -
ROE 17.76% 16.30% 13.06% 8.68% 19.37% -12.19% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 126.03 118.97 117.15 83.79 424.09 150,899.08 0.00 -
EPS 26.10 22.99 18.03 10.32 23.43 -14.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.38 1.19 1.21 1.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 38,385
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 34.85 32.88 32.39 22.24 14.11 7.20 0.00 -
EPS 7.22 6.35 4.98 2.74 0.78 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4065 0.3897 0.3815 0.3159 0.0402 0.0001 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 2.44 1.81 1.70 1.62 0.00 0.00 0.00 -
P/RPS 1.94 1.52 1.45 1.93 0.00 0.00 0.00 -
P/EPS 9.35 7.87 9.43 15.69 0.00 0.00 0.00 -
EY 10.70 12.70 10.60 6.37 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.28 1.23 1.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 27/02/03 - - - - -
Price 2.91 2.12 1.83 0.00 0.00 0.00 0.00 -
P/RPS 2.31 1.78 1.56 0.00 0.00 0.00 0.00 -
P/EPS 11.15 9.22 10.15 0.00 0.00 0.00 0.00 -
EY 8.97 10.84 9.85 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.50 1.33 0.00 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