[EG] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 72.33%
YoY- 17.85%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 406,004 396,236 580,152 66,788 75,612 83,972 88,072 -1.61%
PBT 8,652 7,440 4,252 -1,348 -1,936 952 4,616 -0.66%
Tax -632 -132 16 4 1,936 -500 -208 -1.17%
NP 8,020 7,308 4,268 -1,344 0 452 4,408 -0.63%
-
NP to SH 8,020 7,308 4,268 -1,344 -1,636 452 4,408 -0.63%
-
Tax Rate 7.30% 1.77% -0.38% - - 52.52% 4.51% -
Total Cost 397,984 388,928 575,884 68,132 75,612 83,520 83,664 -1.64%
-
Net Worth 71,715 42,546 27,504 2,000 6,246 16,008 20,637 -1.31%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 71,715 42,546 27,504 2,000 6,246 16,008 20,637 -1.31%
NOSH 50,503 50,054 47,422 20,000 19,951 18,833 20,036 -0.97%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.98% 1.84% 0.74% -2.01% 0.00% 0.54% 5.00% -
ROE 11.18% 17.18% 15.52% -67.20% -26.19% 2.82% 21.36% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 803.91 791.60 1,223.38 333.94 378.98 445.87 439.56 -0.63%
EPS 15.88 14.60 9.00 -6.72 -8.20 2.40 22.00 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 0.85 0.58 0.10 0.3131 0.85 1.03 -0.34%
Adjusted Per Share Value based on latest NOSH - 20,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 86.82 84.73 124.06 14.28 16.17 17.96 18.83 -1.61%
EPS 1.72 1.56 0.91 -0.29 -0.35 0.10 0.94 -0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1534 0.091 0.0588 0.0043 0.0134 0.0342 0.0441 -1.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.66 1.73 1.05 1.00 1.70 3.40 0.00 -
P/RPS 0.08 0.22 0.09 0.30 0.45 0.76 0.00 -100.00%
P/EPS 4.16 11.85 11.67 -14.88 -20.73 141.67 0.00 -100.00%
EY 24.06 8.44 8.57 -6.72 -4.82 0.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 2.04 1.81 10.00 5.43 4.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 30/11/04 28/11/03 28/11/02 05/12/01 26/12/00 30/11/99 -
Price 0.63 2.23 1.94 1.14 1.88 2.19 0.00 -
P/RPS 0.08 0.28 0.16 0.34 0.50 0.49 0.00 -100.00%
P/EPS 3.97 15.27 21.56 -16.96 -22.93 91.25 0.00 -100.00%
EY 25.21 6.55 4.64 -5.89 -4.36 1.10 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 2.62 3.34 11.40 6.00 2.58 0.00 -100.00%

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