[EG] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 52.69%
YoY- 55.55%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 128,054 125,135 62,808 65,014 71,248 70,968 69,893 49.78%
PBT -3,309 -3,986 -5,260 -5,407 -11,161 -13,393 -12,173 -58.07%
Tax 290 434 474 548 8,608 12,011 11,845 -91.58%
NP -3,019 -3,552 -4,786 -4,859 -2,553 -1,382 -328 339.79%
-
NP to SH -3,019 -3,552 -4,786 -4,859 -10,271 -12,508 -11,454 -58.92%
-
Tax Rate - - - - - - - -
Total Cost 131,073 128,687 67,594 69,873 73,801 72,350 70,221 51.65%
-
Net Worth 22,708 19,651 2,000 2,250 4,408 5,441 6,246 136.62%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 22,708 19,651 2,000 2,250 4,408 5,441 6,246 136.62%
NOSH 36,045 30,705 20,000 19,982 19,982 20,020 19,951 48.39%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -2.36% -2.84% -7.62% -7.47% -3.58% -1.95% -0.47% -
ROE -13.29% -18.07% -239.30% -215.95% -233.00% -229.86% -183.36% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 355.26 407.53 314.04 325.35 356.54 354.48 350.32 0.93%
EPS -8.38 -11.57 -23.93 -24.32 -51.40 -62.48 -57.41 -72.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.10 0.1126 0.2206 0.2718 0.3131 59.44%
Adjusted Per Share Value based on latest NOSH - 19,982
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 27.37 26.75 13.43 13.90 15.23 15.17 14.94 49.77%
EPS -0.65 -0.76 -1.02 -1.04 -2.20 -2.67 -2.45 -58.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.042 0.0043 0.0048 0.0094 0.0116 0.0134 135.92%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.84 1.00 1.00 1.15 1.51 1.95 1.70 -
P/RPS 0.24 0.25 0.32 0.35 0.42 0.55 0.49 -37.89%
P/EPS -10.03 -8.64 -4.18 -4.73 -2.94 -3.12 -2.96 125.76%
EY -9.97 -11.57 -23.93 -21.14 -34.04 -32.04 -33.77 -55.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.56 10.00 10.21 6.84 7.17 5.43 -60.88%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 05/12/01 -
Price 0.83 0.80 1.14 1.12 1.39 1.57 1.88 -
P/RPS 0.23 0.20 0.36 0.34 0.39 0.44 0.54 -43.41%
P/EPS -9.91 -6.92 -4.76 -4.61 -2.70 -2.51 -3.27 109.56%
EY -10.09 -14.46 -20.99 -21.71 -36.98 -39.79 -30.54 -52.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.25 11.40 9.95 6.30 5.78 6.00 -63.59%

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