[EG] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 228.21%
YoY- 4769.33%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 250,849 212,489 231,195 292,216 94,533 34,412 35,427 38.55%
PBT 5,396 4,512 3,768 3,606 -130 -1,551 391 54.84%
Tax -412 -176 -66 -104 55 1,551 -197 13.07%
NP 4,984 4,336 3,702 3,502 -75 0 194 71.73%
-
NP to SH 4,984 4,336 3,702 3,502 -75 -1,382 194 71.73%
-
Tax Rate 7.64% 3.90% 1.75% 2.88% - - 50.38% -
Total Cost 245,865 208,153 227,493 288,714 94,608 34,412 35,233 38.21%
-
Net Worth 89,443 85,099 44,023 31,484 19,199 5,436 17,199 31.60%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 89,443 85,099 44,023 31,484 19,199 5,436 17,199 31.60%
NOSH 51,701 50,654 50,027 48,437 30,000 20,000 19,999 17.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.99% 2.04% 1.60% 1.20% -0.08% 0.00% 0.55% -
ROE 5.57% 5.10% 8.41% 11.12% -0.39% -25.42% 1.13% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 485.19 419.49 462.14 603.29 315.11 172.06 177.14 18.27%
EPS 9.64 8.56 7.40 7.23 -0.25 -6.91 0.97 46.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.68 0.88 0.65 0.64 0.2718 0.86 12.34%
Adjusted Per Share Value based on latest NOSH - 48,409
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 53.62 45.42 49.42 62.47 20.21 7.36 7.57 38.56%
EPS 1.07 0.93 0.79 0.75 -0.02 -0.30 0.04 72.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1819 0.0941 0.0673 0.041 0.0116 0.0368 31.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.71 0.60 2.04 2.65 1.00 1.95 2.19 -
P/RPS 0.15 0.14 0.44 0.44 0.32 1.13 1.24 -29.66%
P/EPS 7.37 7.01 27.57 36.65 -400.00 -28.22 225.77 -43.45%
EY 13.58 14.27 3.63 2.73 -0.25 -3.54 0.44 77.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 2.32 4.08 1.56 7.17 2.55 -26.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.71 0.88 1.96 2.42 0.80 1.57 2.16 -
P/RPS 0.15 0.21 0.42 0.40 0.25 0.91 1.22 -29.47%
P/EPS 7.37 10.28 26.49 33.47 -320.00 -22.72 222.68 -43.32%
EY 13.58 9.73 3.78 2.99 -0.31 -4.40 0.45 76.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 2.23 3.72 1.25 5.78 2.51 -26.05%

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