[EG] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 82.95%
YoY- 30.02%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 457,717 501,698 501,698 526,592 448,383 411,978 424,978 6.13%
PBT 9,196 10,792 10,792 11,616 8,297 8,457 9,024 1.52%
Tax -586 -824 -824 -1,188 -2,597 -344 -352 50.51%
NP 8,609 9,968 9,968 10,428 5,700 8,113 8,672 -0.58%
-
NP to SH 8,609 9,968 9,968 10,428 5,700 8,113 8,672 -0.58%
-
Tax Rate 6.37% 7.64% 7.64% 10.23% 31.30% 4.07% 3.90% -
Total Cost 449,108 491,730 491,730 516,164 442,683 403,865 416,306 6.27%
-
Net Worth 90,987 89,443 0 87,417 83,694 86,420 85,099 5.51%
Dividend
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 90,987 89,443 0 87,417 83,694 86,420 85,099 5.51%
NOSH 51,697 51,701 51,701 51,726 51,033 50,835 50,654 1.64%
Ratio Analysis
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.88% 1.99% 1.99% 1.98% 1.27% 1.97% 2.04% -
ROE 9.46% 11.14% 0.00% 11.93% 6.81% 9.39% 10.19% -
Per Share
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 885.38 970.38 970.38 1,018.04 878.61 810.42 838.98 4.41%
EPS 16.65 19.28 19.28 20.16 11.17 15.96 17.12 -2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.73 0.00 1.69 1.64 1.70 1.68 3.80%
Adjusted Per Share Value based on latest NOSH - 51,726
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 97.88 107.28 107.28 112.61 95.88 88.10 90.88 6.13%
EPS 1.84 2.13 2.13 2.23 1.22 1.73 1.85 -0.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1946 0.1913 0.00 0.1869 0.179 0.1848 0.182 5.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.71 0.71 0.62 0.74 0.93 0.60 -
P/RPS 0.08 0.07 0.07 0.06 0.08 0.11 0.07 11.30%
P/EPS 4.20 3.68 3.68 3.08 6.63 5.83 3.50 15.74%
EY 23.79 27.15 27.15 32.52 15.09 17.16 28.53 -13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.00 0.37 0.45 0.55 0.36 8.81%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/05/07 28/02/07 - 30/11/06 30/08/06 31/05/06 27/02/06 -
Price 0.67 0.71 0.00 0.72 0.68 0.71 0.88 -
P/RPS 0.08 0.07 0.00 0.07 0.08 0.09 0.10 -16.38%
P/EPS 4.02 3.68 0.00 3.57 6.09 4.45 5.14 -17.89%
EY 24.86 27.15 0.00 28.00 16.43 22.48 19.45 21.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.00 0.43 0.41 0.42 0.52 -22.24%

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