[ENGKAH] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 20.27%
YoY- 109.6%
Quarter Report
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 19,100 17,982 14,773 12,838 9,990 0 -
PBT 4,817 4,917 4,023 3,309 2,205 0 -
Tax -1,151 -1,401 -1,062 -930 -1,070 0 -
NP 3,666 3,516 2,961 2,379 1,135 0 -
-
NP to SH 3,666 3,516 2,961 2,379 1,135 0 -
-
Tax Rate 23.89% 28.49% 26.40% 28.11% 48.53% - -
Total Cost 15,434 14,466 11,812 10,459 8,855 0 -
-
Net Worth 85,864 81,091 68,115 58,775 5,819 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 85,864 81,091 68,115 58,775 5,819 0 -
NOSH 60,897 60,516 40,067 39,983 4,809 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.19% 19.55% 20.04% 18.53% 11.36% 0.00% -
ROE 4.27% 4.34% 4.35% 4.05% 19.50% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 31.36 29.71 36.87 32.11 207.72 0.00 -
EPS 6.02 5.81 7.39 5.95 23.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.34 1.70 1.47 1.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,983
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 16.17 15.22 12.51 10.87 8.46 0.00 -
EPS 3.10 2.98 2.51 2.01 0.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7269 0.6865 0.5766 0.4976 0.0493 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 3.24 3.09 4.49 2.44 0.00 0.00 -
P/RPS 10.33 10.40 12.18 7.60 0.00 0.00 -
P/EPS 53.82 53.18 60.76 41.01 0.00 0.00 -
EY 1.86 1.88 1.65 2.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.31 2.64 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/06 26/08/05 17/09/04 28/08/03 30/08/02 - -
Price 3.09 2.98 4.42 2.91 1.66 0.00 -
P/RPS 9.85 10.03 11.99 9.06 0.80 0.00 -
P/EPS 51.33 51.29 59.81 48.91 7.03 0.00 -
EY 1.95 1.95 1.67 2.04 14.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.22 2.60 1.98 1.37 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